| Droits TV | $422K |
| Bonus TV de Classement | $186K |
| Jour de match | $15K |
| Sponsoring | $59K |
| Merchandising | $677K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $50K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $22K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $8K |
| Indemnités de Prêt (Dépense) | $524 |
| Entretien installations | $448K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $1.4M | $2.5M | $-1.0M | $-2.2M |
| Juil 2028 | $1.5M | $1.8M | $-304K | $-1.1M |
| Juin 2028 | $1.5M | $1.9M | $-380K | $-823K |
| Mai 2028 | $1.5M | $3.3M | $-1.9M | $-444K |
| Avr 2028 | $1.2M | $1.6M | $-412K | $1.4M |
| Mars 2028 | $1.2M | $1.6M | $-401K | $1.8M |
| Févr 2028 | $1.2M | $1.3M | $-120K | $2.2M |
| Janv 2028 | $1.3M | $1.4M | $-163K | $2.3M |
| Déc 2027 | $1.5M | $1.5M | $-76K | $2.5M |
| Nov 2027 | $1.3M | $1.6M | $-259K | $2.6M |
| Oct 2027 | $1.4M | $1.5M | $-97K | $2.8M |
| Sept 2027 | $1.4M | $1.6M | $-267K | $2.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $357K |
| Westside Builders | $349K |