| Droits TV | $136K |
| Bonus TV de Classement | $59K |
| Jour de match | $0 |
| Sponsoring | $4K |
| Merchandising | $53K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $170K |
| Salaires staff | $9K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $17K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $127K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2028 | $252K | $323K | $-71K | $-3.0M |
| May 2028 | $252K | $319K | $-67K | $-2.9M |
| Apr 2028 | $251K | $308K | $-57K | $-2.9M |
| Mar 2028 | $249K | $447K | $-198K | $-2.8M |
| Feb 2028 | $249K | $463K | $-213K | $-2.6M |
| Jan 2028 | $248K | $336K | $-87K | $-2.4M |
| Dec 2027 | $263K | $338K | $-75K | $-2.3M |
| Nov 2027 | $234K | $386K | $-152K | $-2.2M |
| Oct 2027 | $255K | $426K | $-171K | $-2.1M |
| Sep 2027 | $315K | $850K | $-535K | $-1.9M |
| Aug 2027 | $262K | $374K | $-113K | $-1.4M |
| Jul 2027 | $359K | $336K | $23K | $-1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $50K |