| Droits TV | $2.4M |
| Bonus TV de Classement | $297K |
| Jour de match | $0 |
| Sponsoring | $19K |
| Merchandising | $232K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $17K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $456K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $2.9M | $1.9M | $1.1M | $34.0M |
| Aug 2028 | $3.0M | $1.4M | $1.6M | $32.9M |
| Jul 2028 | $3.3M | $1.4M | $1.8M | $31.3M |
| Jun 2028 | $2.9M | $1.4M | $1.5M | $29.4M |
| May 2028 | $3.0M | $2.0M | $911K | $27.9M |
| Apr 2028 | $2.9M | $1.9M | $1.0M | $27.0M |
| Mar 2028 | $3.0M | $1.7M | $1.4M | $26.0M |
| Feb 2028 | $2.9M | $2.0M | $885K | $24.6M |
| Jan 2028 | $3.4M | $1.7M | $1.7M | $23.7M |
| Dec 2027 | $3.2M | $1.6M | $1.5M | $22.0M |
| Nov 2027 | $4.0M | $1.7M | $2.3M | $20.5M |
| Oct 2027 | $2.6M | $1.8M | $810K | $18.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $228K |