| Droits TV | $2.5M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $3K |
| Merchandising | $138K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $775K |
| Salaires staff | $11K |
| Amortissement Transferts | $10K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $451K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $2.6M | $1.2M | $1.4M | $43.8M |
| Aug 2028 | $2.6M | $1.2M | $1.5M | $42.5M |
| Jul 2028 | $2.8M | $994K | $1.8M | $41.0M |
| Jun 2028 | $2.7M | $998K | $1.7M | $39.1M |
| May 2028 | $2.6M | $969K | $1.7M | $37.5M |
| Apr 2028 | $2.7M | $986K | $1.7M | $35.8M |
| Mar 2028 | $2.7M | $1.2M | $1.6M | $34.1M |
| Feb 2028 | $2.7M | $1.4M | $1.3M | $32.5M |
| Jan 2028 | $2.8M | $1.1M | $1.8M | $31.5M |
| Dec 2027 | $2.6M | $1.0M | $1.6M | $29.7M |
| Nov 2027 | $3.2M | $1.1M | $2.1M | $28.1M |
| Oct 2027 | $2.8M | $1.2M | $1.6M | $26.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $42K |