| Droits TV | $2.5M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $20K |
| Sponsoring | $38K |
| Merchandising | $361K |
| 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 | $22K |
| Amortissement Transferts | $1K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $739K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $4.3M | $1.9M | $2.4M | $46.1M |
| Jan 2029 | $4.6M | $1.6M | $2.9M | $43.7M |
| Dec 2028 | $4.4M | $1.6M | $2.7M | $40.8M |
| Nov 2028 | $4.4M | $1.6M | $2.8M | $38.1M |
| Oct 2028 | $4.3M | $1.7M | $2.6M | $35.3M |
| Sep 2028 | $4.3M | $1.7M | $2.6M | $32.7M |
| Aug 2028 | $4.2M | $1.3M | $2.9M | $30.1M |
| Jul 2028 | $5.2M | $1.5M | $3.7M | $27.2M |
| Jun 2028 | $4.1M | $1.3M | $2.8M | $23.6M |
| May 2028 | $4.1M | $1.6M | $2.6M | $20.8M |
| Apr 2028 | $4.1M | $1.4M | $2.7M | $18.2M |
| Mar 2028 | $4.1M | $1.5M | $2.6M | $15.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $237K |
| Hometown Print | $215K |