| Droits TV | $4K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $3K |
| Merchandising | $703 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $332K |
| Salaires staff | $7K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $31K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $56K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $7K | $426K | $-419K | $-3.2M |
| Jul 2028 | $45K | $492K | $-447K | $-2.8M |
| Jun 2028 | $27K | $508K | $-480K | $-2.3M |
| May 2028 | $8K | $577K | $-568K | $-1.8M |
| Apr 2028 | $14K | $378K | $-364K | $-1.3M |
| Mar 2028 | $26K | $552K | $-526K | $-900K |
| Feb 2028 | $31K | $806K | $-775K | $-374K |
| Jan 2028 | $28K | $546K | $-517K | $401K |
| Dec 2027 | $31K | $681K | $-651K | $918K |
| Nov 2027 | $31K | $590K | $-559K | $1.6M |
| Oct 2027 | $117K | $633K | $-516K | $2.1M |
| Sep 2027 | $78K | $784K | $-706K | $2.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $35K |