| Droits TV | $2.4M |
| Bonus TV de Classement | $307K |
| Jour de match | $0 |
| Sponsoring | $3K |
| Merchandising | $111K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $510K |
| Salaires staff | $22K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $447K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $2.8M | $978K | $1.9M | $44.0M |
| Juil 2028 | $3.1M | $943K | $2.1M | $42.1M |
| Juin 2028 | $2.9M | $945K | $1.9M | $40.0M |
| Mai 2028 | $2.6M | $1.2M | $1.4M | $38.0M |
| Avr 2028 | $2.7M | $997K | $1.7M | $36.6M |
| Mars 2028 | $2.5M | $958K | $1.6M | $34.9M |
| Févr 2028 | $2.6M | $984K | $1.6M | $33.3M |
| 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 |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $41K |