| Droits TV | $1.1M |
| Bonus TV de Classement | $307K |
| Jour de match | $468 |
| Sponsoring | $2K |
| Merchandising | $54K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $592K |
| Salaires staff | $14K |
| Amortissement Transferts | $13K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $257K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2028 | $1.5M | $875K | $616K | $20.4M |
| May 2028 | $1.4M | $1.3M | $67K | $19.8M |
| Apr 2028 | $1.8M | $882K | $963K | $19.7M |
| Mar 2028 | $1.5M | $753K | $788K | $18.7M |
| Feb 2028 | $1.5M | $840K | $687K | $17.9M |
| Jan 2028 | $1.6M | $690K | $913K | $17.2M |
| Dec 2027 | $1.7M | $678K | $986K | $16.3M |
| Nov 2027 | $1.5M | $701K | $808K | $15.3M |
| Oct 2027 | $1.5M | $679K | $845K | $14.5M |
| Sep 2027 | $1.5M | $662K | $874K | $13.6M |
| Aug 2027 | $1.5M | $647K | $863K | $13.4M |
| Jul 2027 | $1.5M | $657K | $859K | $12.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $20K |