| Droits TV | $1.2M |
| Bonus TV de Classement | $0 |
| Jour de match | $11K |
| Sponsoring | $19K |
| Merchandising | $139K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $937K |
| Salaires staff | $16K |
| Amortissement Transferts | $12K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $387K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $1.4M | $1.4M | $43K | $4.8M |
| Juil 2028 | $1.5M | $1.3M | $170K | $4.8M |
| Juin 2028 | $1.4M | $1.3M | $91K | $4.6M |
| Mai 2028 | $1.4M | $1.7M | $-273K | $4.5M |
| Avr 2028 | $1.4M | $1.4M | $-58K | $4.7M |
| Mars 2028 | $1.4M | $1.1M | $269K | $4.8M |
| Févr 2028 | $1.4M | $1.1M | $294K | $4.5M |
| Janv 2028 | $1.4M | $1.0M | $363K | $4.2M |
| Déc 2027 | $1.5M | $1.1M | $419K | $3.8M |
| Nov 2027 | $1.4M | $1.1M | $304K | $4.0M |
| Oct 2027 | $1.4M | $2.7M | $-1.2M | $3.7M |
| Sept 2027 | $1.4M | $1.5M | $-64K | $4.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $114K |