| Droits TV | $2.1M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $0 |
| Sponsoring | $14K |
| Merchandising | $774K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $25K |
| Amortissement Transferts | $46K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $809K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $4.0M | $2.9M | $1.0M | $35.3M |
| Jun 2028 | $5.1M | $3.0M | $2.1M | $34.2M |
| May 2028 | $4.0M | $3.0M | $989K | $32.0M |
| Apr 2028 | $4.0M | $2.8M | $1.1M | $31.0M |
| Mar 2028 | $4.0M | $3.4M | $658K | $29.8M |
| Feb 2028 | $4.2M | $3.2M | $1.0M | $29.1M |
| Jan 2028 | $4.2M | $2.7M | $1.5M | $28.0M |
| Dec 2027 | $4.0M | $2.7M | $1.4M | $26.4M |
| Nov 2027 | $4.0M | $2.7M | $1.4M | $25.0M |
| Oct 2027 | $4.0M | $3.2M | $760K | $23.6M |
| Sep 2027 | $4.7M | $3.3M | $1.4M | $22.8M |
| Aug 2027 | $3.4M | $2.3M | $1.1M | $23.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $171K |
| Hometown Print | $212K |