| Droits TV | $3.7M |
| Bonus TV de Classement | $1.8M |
| Jour de match | $33K |
| Sponsoring | $46K |
| Merchandising | $989K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.0M |
| Salaires staff | $48K |
| Amortissement Transferts | $83K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $351K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $6.5M | $4.6M | $1.9M | $84.3M |
| Janv 2028 | $10.1M | $4.3M | $5.8M | $82.3M |
| Déc 2027 | $15.9M | $4.3M | $11.6M | $76.4M |
| Nov 2027 | $9.7M | $4.5M | $5.2M | $64.7M |
| Oct 2027 | $12.9M | $5.9M | $7.0M | $59.4M |
| Sept 2027 | $22.7M | $4.3M | $18.4M | $52.3M |
| Août 2027 | $6.3M | $3.8M | $2.5M | $34.6M |
| Juil 2027 | $6.2M | $3.7M | $2.5M | $47.1M |
| Juin 2027 | $9.4M | $3.5M | $5.9M | $44.6M |
| Mai 2027 | $6.2M | $3.8M | $2.4M | $38.6M |
| Avr 2027 | $6.4M | $4.4M | $2.0M | $36.2M |
| Mars 2027 | $17.4M | $4.2M | $13.2M | $34.2M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $322K |
| Hometown Print | $231K |