| Droits TV | $1.3M |
| Bonus TV de Classement | $289K |
| Jour de match | $0 |
| Sponsoring | $276 |
| Merchandising | $12K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $418K |
| Salaires staff | $6K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $318K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $1.6M | $742K | $875K | $22.3M |
| Juil 2028 | $1.6M | $744K | $891K | $21.4M |
| Juin 2028 | $1.7M | $786K | $954K | $20.5M |
| Mai 2028 | $1.7M | $992K | $667K | $19.6M |
| Avr 2028 | $1.7M | $731K | $947K | $18.9M |
| Mars 2028 | $1.7M | $736K | $982K | $18.0M |
| Févr 2028 | $1.8M | $863K | $944K | $17.0M |
| Janv 2028 | $1.7M | $855K | $828K | $16.0M |
| Déc 2027 | $1.8M | $847K | $966K | $15.2M |
| Nov 2027 | $2.0M | $885K | $1.1M | $14.3M |
| Oct 2027 | $1.7M | $1.6M | $109K | $13.2M |
| Sept 2027 | $1.8M | $1.2M | $532K | $13.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $3K |