| Droits TV | $986K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $71K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $740K |
| Salaires staff | $31K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $28K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $321K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2028 | $1.1M | $1.1M | $-62K | $-6.0M |
| Oct 2028 | $1.0M | $1.5M | $-453K | $-6.0M |
| Sep 2028 | $1.1M | $1.2M | $-130K | $-5.5M |
| Aug 2028 | $1.1M | $1.2M | $-112K | $-5.4M |
| Jul 2028 | $1.1M | $1.6M | $-529K | $-5.3M |
| Jun 2028 | $1.1M | $1.5M | $-465K | $-4.7M |
| May 2028 | $1.2M | $2.2M | $-1.0M | $-4.3M |
| Apr 2028 | $1.2M | $1.4M | $-204K | $-3.3M |
| Mar 2028 | $1.1M | $1.3M | $-224K | $-3.1M |
| Feb 2028 | $1.3M | $1.2M | $53K | $-2.8M |
| Jan 2028 | $1.1M | $1.2M | $-40K | $-2.9M |
| Dec 2027 | $1.2M | $1.2M | $4K | $-2.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $15K |