| Droits TV | $175K |
| Bonus TV de Classement | $87K |
| Jour de match | $21K |
| Sponsoring | $94 |
| Merchandising | $1K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $206K |
| Salaires staff | $6K |
| Amortissement Transferts | $1K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $76K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $284K | $290K | $-6K | $821K |
| Nov 2028 | $216K | $297K | $-81K | $826K |
| Oct 2028 | $216K | $225K | $-9K | $906K |
| Sep 2028 | $212K | $217K | $-5K | $914K |
| Aug 2028 | $210K | $218K | $-9K | $918K |
| Jul 2028 | $212K | $237K | $-25K | $925K |
| Jun 2028 | $210K | $209K | $2K | $948K |
| May 2028 | $236K | $202K | $34K | $945K |
| Apr 2028 | $226K | $214K | $11K | $910K |
| Mar 2028 | $261K | $220K | $42K | $898K |
| Feb 2028 | $242K | $227K | $15K | $854K |
| Jan 2028 | $285K | $240K | $45K | $838K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $1K |