| Droits TV | $1.3M |
| Bonus TV de Classement | $481K |
| Jour de match | $0 |
| Sponsoring | $2K |
| Merchandising | $46K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $567K |
| Salaires staff | $10K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $369K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $1.9M | $946K | $932K | $22.1M |
| Juil 2028 | $1.9M | $1.0M | $853K | $21.1M |
| Juin 2028 | $2.1M | $943K | $1.1M | $20.3M |
| Mai 2028 | $1.9M | $942K | $985K | $19.2M |
| Avr 2028 | $1.9M | $969K | $980K | $18.2M |
| Mars 2028 | $2.0M | $1.3M | $687K | $17.2M |
| Févr 2028 | $2.2M | $1.1M | $1.1M | $16.5M |
| Janv 2028 | $2.3M | $1.2M | $1.1M | $15.4M |
| Déc 2027 | $2.4M | $1.2M | $1.2M | $14.3M |
| Nov 2027 | $2.3M | $1.2M | $1.2M | $13.1M |
| Oct 2027 | $2.3M | $1.3M | $966K | $11.9M |
| Sept 2027 | $1.9M | $2.0M | $-89K | $11.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $20K |