| Droits TV | $138K |
| Bonus TV de Classement | $74K |
| Jour de match | $1K |
| Sponsoring | $1K |
| Merchandising | $29K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $15K |
| Salaires joueurs | $305K |
| Salaires staff | $11K |
| Amortissement Transferts | $1K |
| Intérêts de la Dette | $33K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $130K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $244K | $480K | $-236K | $-5.0M |
| Jul 2028 | $242K | $552K | $-310K | $-4.8M |
| Jun 2028 | $266K | $439K | $-172K | $-4.5M |
| May 2028 | $240K | $626K | $-386K | $-4.3M |
| Apr 2028 | $233K | $440K | $-207K | $-3.9M |
| Mar 2028 | $193K | $471K | $-278K | $-3.7M |
| Feb 2028 | $196K | $592K | $-396K | $-3.4M |
| Jan 2028 | $200K | $385K | $-186K | $-3.0M |
| Dec 2027 | $218K | $386K | $-168K | $-2.8M |
| Nov 2027 | $200K | $475K | $-275K | $-2.7M |
| Oct 2027 | $200K | $459K | $-260K | $-2.4M |
| Sep 2027 | $203K | $604K | $-401K | $-2.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $17K |