| Droits TV | $1.4M |
| Bonus TV de Classement | $699K |
| Jour de match | $0 |
| Sponsoring | $2K |
| Merchandising | $33K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $587K |
| Salaires staff | $15K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $514 |
| Entretien installations | $392K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Avr 2028 | $2.1M | $995K | $1.1M | $17.3M |
| Mars 2028 | $2.2M | $1.1M | $1.1M | $16.2M |
| Févr 2028 | $2.2M | $1.1M | $1.0M | $15.1M |
| Janv 2028 | $2.3M | $1.1M | $1.2M | $14.1M |
| Déc 2027 | $2.5M | $1.1M | $1.3M | $12.9M |
| Nov 2027 | $1.9M | $1.2M | $698K | $11.5M |
| Oct 2027 | $2.0M | $1.1M | $900K | $10.8M |
| Sept 2027 | $1.7M | $1.7M | $24K | $9.9M |
| Août 2027 | $1.8M | $955K | $806K | $9.9M |
| Juil 2027 | $1.7M | $954K | $786K | $9.1M |
| Juin 2027 | $1.8M | $937K | $883K | $8.3M |
| Mai 2027 | $1.7M | $934K | $767K | $7.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $22K |