| Droits TV | $2.4M |
| Bonus TV de Classement | $102K |
| Jour de match | $31K |
| Sponsoring | $3K |
| Merchandising | $131K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $581K |
| Salaires staff | $23K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $26K |
| Entretien installations | $432K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Janv 2028 | $2.8M | $1.1M | $1.8M | $31.7M |
| Déc 2027 | $2.6M | $1.0M | $1.6M | $30.0M |
| Nov 2027 | $2.6M | $1.1M | $1.4M | $28.3M |
| Oct 2027 | $2.9M | $1.9M | $1.0M | $26.9M |
| Sept 2027 | $3.0M | $997K | $2.0M | $29.6M |
| Août 2027 | $3.2M | $940K | $2.3M | $27.6M |
| Juil 2027 | $3.8M | $958K | $2.8M | $25.3M |
| Juin 2027 | $3.1M | $970K | $2.1M | $22.5M |
| Mai 2027 | $3.0M | $1.0M | $2.0M | $20.4M |
| Avr 2027 | $3.1M | $1.1M | $2.1M | $18.4M |
| Mars 2027 | $3.4M | $1.1M | $2.3M | $16.3M |
| Févr 2027 | $3.1M | $1.1M | $2.0M | $14.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $41K |