| Droits TV | $4.8M |
| Bonus TV de Classement | $379K |
| Jour de match | $0 |
| Sponsoring | $62K |
| Merchandising | $1.3M |
| 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 | $21K |
| Amortissement Transferts | $23K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2029 | $6.6M | $3.1M | $3.5M | $31.5M |
| May 2029 | $6.7M | $5.0M | $1.7M | $28.0M |
| Apr 2029 | $6.7M | $3.1M | $3.6M | $26.3M |
| Mar 2029 | $7.6M | $3.7M | $3.9M | $22.6M |
| Feb 2029 | $6.8M | $3.9M | $3.0M | $18.7M |
| Jan 2029 | $7.5M | $3.9M | $3.6M | $15.8M |
| Dec 2028 | $7.8M | $4.0M | $3.8M | $12.1M |
| Nov 2028 | $7.4M | $3.8M | $3.6M | $8.3M |
| Oct 2028 | $6.8M | $4.6M | $2.2M | $4.6M |
| Sep 2028 | $7.9M | $4.9M | $3.0M | $2.4M |
| Aug 2028 | $2.8M | $3.2M | $-466K | $-613K |
| Jul 2028 | $3.4M | $2.9M | $447K | $-171K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $364K |
| Hometown Print | $385K |