| Droits TV | $761K |
| Bonus TV de Classement | $146K |
| Jour de match | $11K |
| Sponsoring | $8K |
| Merchandising | $67K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $12K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $24K |
| Indemnités de Prêt (Dépense) | $10K |
| Entretien installations | $215K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2028 | $992K | $2.0M | $-996K | $-5.8M |
| Apr 2028 | $985K | $1.5M | $-528K | $-4.8M |
| Mar 2028 | $1.1M | $1.5M | $-426K | $-4.3M |
| Feb 2028 | $1.2M | $1.5M | $-271K | $-3.9M |
| Jan 2028 | $1.9M | $2.2M | $-329K | $-3.6M |
| Dec 2027 | $1.2M | $1.4M | $-208K | $-3.3M |
| Nov 2027 | $1.2M | $1.4M | $-188K | $-3.1M |
| Oct 2027 | $1.2M | $2.0M | $-751K | $-2.9M |
| Sep 2027 | $1.1M | $1.7M | $-628K | $-2.1M |
| Aug 2027 | $1.1M | $1.7M | $-573K | $-1.5M |
| Jul 2027 | $3.3M | $1.8M | $1.5M | $-916K |
| Jun 2027 | $951K | $1.7M | $-742K | $-2.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $100K |