| Droits TV | $430 |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $4K |
| Merchandising | $171 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $274K |
| Salaires staff | $8K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $190K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $76K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $5K | $548K | $-543K | $-13.0M |
| Jul 2029 | $12K | $466K | $-453K | $-12.5M |
| Jun 2029 | $5K | $453K | $-448K | $-12.0M |
| May 2029 | $5K | $446K | $-441K | $-11.6M |
| Apr 2029 | $6K | $442K | $-436K | $-11.1M |
| Mar 2029 | $15K | $453K | $-438K | $-10.7M |
| Feb 2029 | $9K | $481K | $-472K | $-10.2M |
| Jan 2029 | $7K | $490K | $-482K | $-9.8M |
| Dec 2028 | $8K | $445K | $-437K | $-9.3M |
| Nov 2028 | $7K | $457K | $-450K | $-8.8M |
| Oct 2028 | $8K | $485K | $-478K | $-8.4M |
| Sep 2028 | $7K | $485K | $-479K | $-7.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $52K |