| Droits TV | $1.1M |
| Bonus TV de Classement | $699K |
| Jour de match | $0 |
| Sponsoring | $17K |
| Merchandising | $163K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $593K |
| Salaires staff | $24K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $361K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2028 | $2.0M | $981K | $1.0M | $48.3M |
| Sep 2028 | $17.7M | $961K | $16.7M | $47.3M |
| Aug 2028 | $2.4M | $999K | $1.4M | $30.5M |
| Jul 2028 | $2.1M | $1.3M | $792K | $29.1M |
| Jun 2028 | $2.2M | $1.0M | $1.2M | $28.3M |
| May 2028 | $2.4M | $1.3M | $1.1M | $27.2M |
| Apr 2028 | $1.9M | $975K | $940K | $26.1M |
| Mar 2028 | $1.9M | $887K | $993K | $25.1M |
| Feb 2028 | $1.9M | $963K | $937K | $24.1M |
| Jan 2028 | $2.8M | $904K | $1.9M | $23.2M |
| Dec 2027 | $3.7M | $981K | $2.7M | $21.2M |
| Nov 2027 | $3.3M | $884K | $2.4M | $18.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $94K |
| Hometown Print | $113K |