| Droits TV | $5.5M |
| Bonus TV de Classement | $2.0M |
| Jour de match | $0 |
| Sponsoring | $76K |
| Merchandising | $714K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $18K |
| Amortissement Transferts | $520 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $8.3M | $2.7M | $5.5M | $144.9M |
| Nov 2028 | $8.4M | $2.7M | $5.6M | $139.4M |
| Oct 2028 | $10.2M | $3.4M | $6.9M | $133.8M |
| Sep 2028 | $8.5M | $3.1M | $5.4M | $126.9M |
| Aug 2028 | $11.2M | $3.5M | $7.7M | $121.5M |
| Jul 2028 | $8.4M | $4.1M | $4.3M | $113.7M |
| Jun 2028 | $8.2M | $2.9M | $5.3M | $109.5M |
| May 2028 | $6.8M | $2.7M | $4.2M | $104.2M |
| Apr 2028 | $6.6M | $2.6M | $4.0M | $100.0M |
| Mar 2028 | $6.8M | $2.5M | $4.2M | $96.0M |
| Feb 2028 | $6.7M | $3.1M | $3.5M | $91.8M |
| Jan 2028 | $10.2M | $3.0M | $7.2M | $88.2M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $440K |
| Hometown Print | $511K |