| Droits TV | $177K |
| Bonus TV de Classement | $115K |
| Jour de match | $26K |
| Sponsoring | $432 |
| Merchandising | $3K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $600 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $291K |
| Salaires staff | $10K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $567 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $90K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $322K | $393K | $-71K | $-261K |
| Feb 2028 | $324K | $381K | $-57K | $-192K |
| Jan 2028 | $335K | $282K | $54K | $-137K |
| Dec 2027 | $344K | $315K | $29K | $-192K |
| Nov 2027 | $267K | $286K | $-18K | $-223K |
| Oct 2027 | $228K | $331K | $-104K | $-206K |
| Sep 2027 | $232K | $305K | $-73K | $-104K |
| Aug 2027 | $233K | $229K | $4K | $-21K |
| Jul 2027 | $232K | $231K | $2K | $-27K |
| Jun 2027 | $231K | $230K | $1K | $-8K |
| May 2027 | $246K | $271K | $-25K | $-11K |
| Apr 2027 | $262K | $280K | $-18K | $14K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $5K |