| Droits TV | $293K |
| Bonus TV de Classement | $175K |
| Jour de match | $36K |
| Sponsoring | $16K |
| Merchandising | $583K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $1.3M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $31K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $35K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $526K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sept 2028 | $2.4M | $1.6M | $805K | $10.7M |
| Août 2028 | $2.5M | $3.2M | $-727K | $9.9M |
| Juil 2028 | $2.4M | $1.5M | $886K | $10.6M |
| Juin 2028 | $2.4M | $1.6M | $829K | $9.7M |
| Mai 2028 | $2.3M | $1.5M | $816K | $8.9M |
| Avr 2028 | $2.3M | $1.4M | $809K | $8.0M |
| Mars 2028 | $2.2M | $1.6M | $552K | $7.2M |
| Févr 2028 | $2.7M | $2.2M | $476K | $6.7M |
| Janv 2028 | $3.0M | $1.5M | $1.5M | $6.2M |
| Déc 2027 | $2.7M | $1.5M | $1.2M | $4.7M |
| Nov 2027 | $2.7M | $1.5M | $1.2M | $3.5M |
| Oct 2027 | $2.7M | $2.1M | $556K | $2.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $192K |
| Hometown Print | $207K |