| Droits TV | $3.3M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $0 |
| Sponsoring | $24K |
| Merchandising | $589K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $53K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.3M |
| Salaires staff | $50K |
| Amortissement Transferts | $12K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $895K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $5.0M | $3.3M | $1.8M | $44.5M |
| Jan 2029 | $5.2M | $2.9M | $2.3M | $42.8M |
| Dec 2028 | $5.1M | $3.8M | $1.3M | $40.5M |
| Nov 2028 | $4.8M | $3.3M | $1.5M | $39.2M |
| Oct 2028 | $4.5M | $3.8M | $655K | $37.7M |
| Sep 2028 | $4.2M | $4.1M | $108K | $37.0M |
| Aug 2028 | $4.9M | $3.0M | $1.9M | $36.9M |
| Jul 2028 | $5.6M | $2.8M | $2.7M | $35.0M |
| Jun 2028 | $8.8M | $3.0M | $5.8M | $32.2M |
| May 2028 | $4.9M | $3.2M | $1.7M | $26.4M |
| Apr 2028 | $4.9M | $2.7M | $2.2M | $24.6M |
| Mar 2028 | $4.9M | $2.6M | $2.2M | $22.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $289K |
| Hometown Print | $379K |