| Droits TV | $1.3M |
| Bonus TV de Classement | $425K |
| Jour de match | $0 |
| Sponsoring | $2K |
| Merchandising | $85K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $565K |
| Salaires staff | $26K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $337K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2028 | $1.8M | $931K | $852K | $15.9M |
| Mar 2028 | $1.6M | $717K | $864K | $15.0M |
| Feb 2028 | $1.6M | $766K | $818K | $14.1M |
| Jan 2028 | $1.7M | $727K | $926K | $13.3M |
| Dec 2027 | $1.8M | $739K | $1.0M | $12.4M |
| Nov 2027 | $1.6M | $734K | $908K | $11.4M |
| Oct 2027 | $1.7M | $1.1M | $648K | $10.5M |
| Sep 2027 | $1.8M | $1.8M | $-11K | $9.9M |
| Aug 2027 | $1.6M | $1.0M | $635K | $9.9M |
| Jul 2027 | $1.7M | $990K | $753K | $9.3M |
| Jun 2027 | $1.7M | $1.0M | $685K | $8.5M |
| May 2027 | $1.7M | $1.5M | $230K | $7.8M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $20K |