| Droits TV | $132K |
| Bonus TV de Classement | $25K |
| Jour de match | $11K |
| Sponsoring | $5K |
| Merchandising | $34K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $172K |
| Salaires staff | $10K |
| Amortissement Transferts | $875 |
| Intérêts de la Dette | $2K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $116K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2028 | $207K | $300K | $-94K | $-492K |
| Jan 2028 | $200K | $261K | $-61K | $-399K |
| Dec 2027 | $215K | $258K | $-43K | $-338K |
| Nov 2027 | $197K | $267K | $-70K | $-296K |
| Oct 2027 | $188K | $276K | $-88K | $-226K |
| Sep 2027 | $179K | $306K | $-127K | $-139K |
| Aug 2027 | $179K | $233K | $-54K | $-13K |
| Jul 2027 | $184K | $203K | $-19K | $40K |
| Jun 2027 | $182K | $203K | $-20K | $101K |
| May 2027 | $186K | $264K | $-78K | $121K |
| Apr 2027 | $191K | $206K | $-15K | $199K |
| Mar 2027 | $185K | $215K | $-30K | $214K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $58K |