| Droits TV | $575K |
| Bonus TV de Classement | $250K |
| Jour de match | $0 |
| Sponsoring | $533 |
| Merchandising | $45K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $26K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $443K |
| Salaires staff | $14K |
| Amortissement Transferts | $14K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $231K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $896K | $703K | $193K | $962K |
| Nov 2028 | $846K | $676K | $171K | $755K |
| Oct 2028 | $817K | $917K | $-100K | $570K |
| Sep 2028 | $933K | $968K | $-35K | $655K |
| Aug 2028 | $781K | $941K | $-160K | $676K |
| Jul 2028 | $797K | $1.2M | $-382K | $821K |
| Jun 2028 | $735K | $862K | $-127K | $1.2M |
| May 2028 | $772K | $1.2M | $-441K | $1.3M |
| Apr 2028 | $668K | $837K | $-169K | $1.7M |
| Mar 2028 | $903K | $794K | $109K | $1.9M |
| Feb 2028 | $670K | $626K | $44K | $1.8M |
| Jan 2028 | $667K | $562K | $105K | $1.8M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $6K |