| Droits TV | $3.8M |
| Bonus TV de Classement | $301K |
| Jour de match | $0 |
| Sponsoring | $54K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $71K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.7M |
| Salaires staff | $32K |
| Amortissement Transferts | $21K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $3K |
| Entretien installations | $989K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $5.3M | $4.8M | $521K | $38.9M |
| Aug 2028 | $6.6M | $4.9M | $1.6M | $38.4M |
| Jul 2028 | $7.0M | $3.9M | $3.1M | $37.0M |
| Jun 2028 | $10.1M | $3.6M | $6.5M | $33.9M |
| May 2028 | $6.4M | $3.8M | $2.5M | $27.4M |
| Apr 2028 | $11.8M | $3.8M | $8.1M | $24.8M |
| Mar 2028 | $7.7M | $4.1M | $3.6M | $16.7M |
| Feb 2028 | $6.1M | $3.8M | $2.3M | $13.8M |
| Jan 2028 | $6.1M | $4.0M | $2.1M | $11.5M |
| Dec 2027 | $6.0M | $4.1M | $1.9M | $9.4M |
| Nov 2027 | $5.9M | $3.9M | $2.0M | $7.5M |
| Oct 2027 | $6.6M | $5.4M | $1.2M | $5.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $289K |
| Hometown Print | $363K |