| Droits TV | $181K |
| Bonus TV de Classement | $74K |
| Jour de match | $0 |
| Sponsoring | $2K |
| Merchandising | $31K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $23K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $130K |
| Salaires joueurs | $186K |
| Salaires staff | $4K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $41K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $171K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $312K | $403K | $-92K | $-7.1M |
| Nov 2029 | $247K | $388K | $-142K | $-7.2M |
| Oct 2029 | $249K | $400K | $-151K | $-7.2M |
| Sep 2029 | $254K | $450K | $-196K | $-7.1M |
| Aug 2029 | $593K | $481K | $113K | $-7.1M |
| Jul 2029 | $248K | $855K | $-606K | $-7.3M |
| Jun 2029 | $262K | $505K | $-243K | $-6.9M |
| May 2029 | $277K | $593K | $-316K | $-6.8M |
| Apr 2029 | $212K | $535K | $-323K | $-6.6M |
| Mar 2029 | $257K | $440K | $-183K | $-6.4M |
| Feb 2029 | $253K | $593K | $-340K | $-6.3M |
| Jan 2029 | $250K | $455K | $-205K | $-6.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $18K |