| Droits TV | $1.9M |
| Bonus TV de Classement | $541K |
| Jour de match | $3K |
| Sponsoring | $16K |
| Merchandising | $175K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $17K |
| Amortissement Transferts | $71K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $477K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $2.7M | $1.7M | $1.0M | $27.2M |
| Nov 2028 | $2.4M | $1.8M | $665K | $26.1M |
| Oct 2028 | $2.4M | $1.8M | $618K | $25.4M |
| Sep 2028 | $2.3M | $1.7M | $574K | $24.7M |
| Aug 2028 | $2.7M | $1.6M | $1.1M | $24.1M |
| Jul 2028 | $2.7M | $1.6M | $1.1M | $22.9M |
| Jun 2028 | $3.5M | $1.5M | $2.0M | $21.8M |
| May 2028 | $2.7M | $1.5M | $1.2M | $19.7M |
| Apr 2028 | $2.8M | $1.5M | $1.3M | $18.4M |
| Mar 2028 | $2.8M | $1.5M | $1.3M | $17.1M |
| Feb 2028 | $2.8M | $1.8M | $1.0M | $15.7M |
| Jan 2028 | $2.8M | $1.5M | $1.3M | $16.7M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $190K |