| Droits TV | $1.2M |
| Bonus TV de Classement | $483K |
| Jour de match | $6K |
| Sponsoring | $18K |
| Merchandising | $152K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $813K |
| Salaires staff | $30K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $444K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2028 | $1.9M | $1.3M | $588K | $6.6M |
| Juin 2028 | $2.1M | $1.3M | $779K | $6.0M |
| Mai 2028 | $2.1M | $1.3M | $776K | $5.2M |
| Avr 2028 | $1.7M | $1.2M | $454K | $4.4M |
| Mars 2028 | $1.6M | $1.3M | $291K | $4.0M |
| Févr 2028 | $1.6M | $1.1M | $462K | $3.7M |
| Janv 2028 | $1.6M | $1.1M | $465K | $3.2M |
| Déc 2027 | $1.7M | $1.1M | $634K | $2.7M |
| Nov 2027 | $1.5M | $1.3M | $193K | $2.1M |
| Oct 2027 | $1.5M | $1.5M | $1K | $1.9M |
| Sept 2027 | $1.5M | $1.2M | $277K | $1.9M |
| Août 2027 | $1.5M | $1.2M | $381K | $1.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $105K |
| Hometown Print | $112K |