| Droits TV | $2.3M |
| Bonus TV de Classement | $315K |
| Jour de match | $9K |
| Sponsoring | $31K |
| Merchandising | $577K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $137K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $40K |
| Amortissement Transferts | $14K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $76K |
| Entretien installations | $677K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2028 | $3.8M | $2.4M | $1.3M | $4.2M |
| Juin 2028 | $3.9M | $2.5M | $1.4M | $2.9M |
| Mai 2028 | $3.6M | $2.8M | $838K | $1.5M |
| Avr 2028 | $3.8M | $2.2M | $1.6M | $631K |
| Mars 2028 | $4.1M | $2.5M | $1.6M | $-934K |
| Févr 2028 | $3.8M | $5.8M | $-2.0M | $-2.6M |
| Janv 2028 | $4.8M | $2.3M | $2.5M | $25.9M |
| Déc 2027 | $3.8M | $2.1M | $1.7M | $23.4M |
| Nov 2027 | $3.8M | $2.1M | $1.7M | $21.7M |
| Oct 2027 | $3.7M | $2.7M | $1.0M | $20.0M |
| Sept 2027 | $3.8M | $2.4M | $1.4M | $18.9M |
| Août 2027 | $4.0M | $2.8M | $1.2M | $17.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $189K |
| Hometown Print | $185K |