| Droits TV | $1.3M |
| Bonus TV de Classement | $116K |
| Jour de match | $0 |
| Sponsoring | $2K |
| Merchandising | $108K |
| Prime de Coupe | $50K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $668K |
| Salaires staff | $16K |
| Amortissement Transferts | $812 |
| Intérêts de la Dette | $50K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $386K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2028 | $1.6M | $1.1M | $453K | $-8.7M |
| Apr 2028 | $1.5M | $840K | $620K | $-9.2M |
| Mar 2028 | $2.1M | $1.1M | $1.1M | $16.6M |
| Feb 2028 | $2.2M | $923K | $1.2M | $15.5M |
| Jan 2028 | $2.3M | $876K | $1.4M | $14.3M |
| Dec 2027 | $3.0M | $906K | $2.1M | $12.9M |
| Nov 2027 | $2.2M | $874K | $1.4M | $10.8M |
| Oct 2027 | $2.2M | $1.2M | $1.0M | $9.4M |
| Sep 2027 | $5.1M | $1.0M | $4.1M | $8.4M |
| Aug 2027 | $2.3M | $941K | $1.4M | $4.3M |
| Jul 2027 | $2.2M | $925K | $1.3M | $3.0M |
| Jun 2027 | $2.2M | $915K | $1.3M | $1.8M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $23K |