| Droits TV | $2.7M |
| Bonus TV de Classement | $418K |
| Jour de match | $0 |
| Sponsoring | $3K |
| Merchandising | $176K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $31K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $728K |
| Salaires staff | $11K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $505K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $3.3M | $1.2M | $2.1M | $11.2M |
| Jun 2028 | $3.0M | $1.1M | $2.0M | $9.1M |
| May 2028 | $3.1M | $1.1M | $2.0M | $7.1M |
| Apr 2028 | $3.0M | $1.2M | $1.8M | $5.0M |
| Mar 2028 | $2.8M | $1.2M | $1.6M | $3.2M |
| Feb 2028 | $2.8M | $1.2M | $1.6M | $1.6M |
| Jan 2028 | $2.8M | $1.1M | $1.8M | $56K |
| Dec 2027 | $2.9M | $1.1M | $1.7M | $-1.7M |
| Nov 2027 | $3.0M | $1.1M | $1.9M | $-3.4M |
| Oct 2027 | $2.9M | $1.4M | $1.5M | $-5.3M |
| Sep 2027 | $3.1M | $2.2M | $868K | $23.5M |
| Aug 2027 | $2.8M | $947K | $1.9M | $22.7M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $42K |