| Droits TV | $239K |
| Bonus TV de Classement | $64K |
| Jour de match | $0 |
| Sponsoring | $90K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $17K |
| Amortissement Transferts | $182K |
| Intérêts de la Dette | $44K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $421K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $1.8M | $3.4M | $-1.6M | $-11.0M |
| Sep 2029 | $1.8M | $2.7M | $-841K | $-9.5M |
| Aug 2029 | $1.8M | $2.0M | $-152K | $-8.9M |
| Jul 2029 | $1.8M | $2.0M | $-157K | $-8.9M |
| Jun 2029 | $1.9M | $2.2M | $-314K | $-8.9M |
| May 2029 | $1.9M | $3.0M | $-1.1M | $-8.8M |
| Apr 2029 | $1.9M | $2.5M | $-555K | $-7.9M |
| Mar 2029 | $2.0M | $2.2M | $-234K | $-7.5M |
| Feb 2029 | $2.0M | $2.7M | $-710K | $-7.5M |
| Jan 2029 | $2.0M | $2.3M | $-308K | $-7.0M |
| Dec 2028 | $2.0M | $2.4M | $-383K | $-6.8M |
| Nov 2028 | $2.1M | $2.3M | $-254K | $-6.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $547K |
| Hometown Print | $530K |