| Droits TV | $2.5M |
| Bonus TV de Classement | $141K |
| Jour de match | $0 |
| Sponsoring | $35K |
| Merchandising | $259K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $27K |
| Amortissement Transferts | $39K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $607K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $3.0M | $3.0M | $-64K | $14.3M |
| Aug 2028 | $2.9M | $2.0M | $943K | $14.4M |
| Jul 2028 | $5.3M | $2.5M | $2.8M | $13.4M |
| Jun 2028 | $3.6M | $1.7M | $1.9M | $10.8M |
| May 2028 | $3.0M | $2.1M | $930K | $8.9M |
| Apr 2028 | $3.0M | $1.9M | $1.1M | $7.9M |
| Mar 2028 | $2.9M | $2.1M | $837K | $6.8M |
| Feb 2028 | $2.8M | $2.2M | $628K | $5.9M |
| Jan 2028 | $3.2M | $2.0M | $1.2M | $5.3M |
| Dec 2027 | $3.0M | $2.2M | $810K | $4.1M |
| Nov 2027 | $2.9M | $1.7M | $1.2M | $3.2M |
| Oct 2027 | $2.9M | $1.7M | $1.1M | $21.0M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $204K |
| Hometown Print | $221K |