| Droits TV | $2.6M |
| Bonus TV de Classement | $86K |
| Jour de match | $10K |
| Sponsoring | $4K |
| Merchandising | $157K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $427K |
| Salaires staff | $12K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $502K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2028 | $2.9M | $947K | $1.9M | $17.8M |
| Juin 2028 | $3.4M | $1.1M | $2.3M | $15.9M |
| Mai 2028 | $3.8M | $1.2M | $2.6M | $13.6M |
| Avr 2028 | $3.4M | $988K | $2.4M | $11.0M |
| Mars 2028 | $3.7M | $1.1M | $2.6M | $8.6M |
| Févr 2028 | $3.9M | $1.1M | $2.9M | $6.0M |
| Janv 2028 | $3.0M | $809K | $2.2M | $31.4M |
| Déc 2027 | $2.7M | $806K | $1.9M | $29.4M |
| Nov 2027 | $2.7M | $807K | $1.9M | $27.6M |
| Oct 2027 | $2.7M | $2.3M | $434K | $25.7M |
| Sept 2027 | $2.7M | $1.1M | $1.6M | $25.2M |
| Août 2027 | $2.8M | $990K | $1.8M | $23.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $46K |