| Droits TV | $182K |
| Bonus TV de Classement | $70K |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $23K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $19K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $274K |
| Salaires staff | $15K |
| Amortissement Transferts | $166 |
| Intérêts de la Dette | $16K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $106K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $296K | $411K | $-115K | $-3.5M |
| Nov 2028 | $242K | $355K | $-113K | $-3.4M |
| Oct 2028 | $247K | $368K | $-121K | $-3.3M |
| Sep 2028 | $235K | $844K | $-608K | $-3.1M |
| Aug 2028 | $234K | $502K | $-268K | $-2.5M |
| Jul 2028 | $235K | $375K | $-141K | $-2.3M |
| Jun 2028 | $211K | $378K | $-167K | $-2.1M |
| May 2028 | $200K | $482K | $-282K | $-2.0M |
| Apr 2028 | $172K | $368K | $-196K | $-1.7M |
| Mar 2028 | $234K | $386K | $-152K | $-1.5M |
| Feb 2028 | $233K | $344K | $-111K | $-1.3M |
| Jan 2028 | $230K | $343K | $-113K | $-1.2M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $17K |