| Droits TV | $3K |
| Bonus TV de Classement | $0 |
| Jour de match | $8K |
| Sponsoring | $4K |
| Merchandising | $686 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $39K |
| Salaires joueurs | $733K |
| Salaires staff | $5K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $283K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $87K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $55K | $1.1M | $-1.1M | $-19.2M |
| Nov 2028 | $57K | $1.0M | $-955K | $-18.1M |
| Oct 2028 | $67K | $986K | $-919K | $-17.2M |
| Sep 2028 | $88K | $1.4M | $-1.3M | $-16.3M |
| Aug 2028 | $28K | $807K | $-779K | $-15.0M |
| Jul 2028 | $17K | $779K | $-762K | $-14.2M |
| Jun 2028 | $8K | $756K | $-748K | $-13.4M |
| May 2028 | $8K | $801K | $-792K | $-12.7M |
| Apr 2028 | $8K | $732K | $-724K | $-11.9M |
| Mar 2028 | $11K | $769K | $-758K | $-11.2M |
| Feb 2028 | $31K | $695K | $-663K | $-10.4M |
| Jan 2028 | $42K | $705K | $-663K | $-9.7M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $51K |