| Droits TV | $1.7M |
| Bonus TV de Classement | $487K |
| Jour de match | $22K |
| Sponsoring | $26K |
| Merchandising | $261K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $19K |
| Amortissement Transferts | $17K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $518K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $3.3M | $1.9M | $1.4M | $19.5M |
| Jul 2028 | $6.6M | $1.8M | $4.8M | $18.0M |
| Jun 2028 | $2.4M | $1.8M | $521K | $13.2M |
| May 2028 | $2.3M | $2.2M | $93K | $12.7M |
| Apr 2028 | $2.3M | $1.5M | $814K | $12.6M |
| Mar 2028 | $4.5M | $3.1M | $1.4M | $11.7M |
| Feb 2028 | $2.4M | $1.6M | $708K | $10.3M |
| Jan 2028 | $2.4M | $1.6M | $745K | $9.6M |
| Dec 2027 | $2.3M | $1.7M | $647K | $8.8M |
| Nov 2027 | $2.6M | $1.6M | $914K | $8.2M |
| Oct 2027 | $2.2M | $2.3M | $-39K | $7.3M |
| Sep 2027 | $2.3M | $2.1M | $195K | $7.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $172K |
| Hometown Print | $143K |