| Droits TV | $1.0M |
| Bonus TV de Classement | $233K |
| Jour de match | $0 |
| Sponsoring | $7K |
| Merchandising | $331K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $165K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $23K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $26K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $313K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $1.7M | $1.6M | $119K | $-5.6M |
| Dec 2027 | $1.2M | $1.3M | $-144K | $-5.7M |
| Nov 2027 | $1.2M | $1.3M | $-118K | $-5.6M |
| Oct 2027 | $1.2M | $1.7M | $-558K | $-5.4M |
| Sep 2027 | $1.2M | $2.2M | $-988K | $-4.9M |
| Aug 2027 | $1.3M | $1.4M | $-158K | $-3.9M |
| Jul 2027 | $1.6M | $1.5M | $93K | $-3.7M |
| Jun 2027 | $1.3M | $1.6M | $-342K | $-3.8M |
| May 2027 | $1.3M | $1.5M | $-122K | $-3.5M |
| Apr 2027 | $1.2M | $1.5M | $-306K | $-3.4M |
| Mar 2027 | $996K | $1.4M | $-414K | $-3.1M |
| Feb 2027 | $1.1M | $1.3M | $-228K | $-2.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $84K |