| Droits TV | $390K |
| Bonus TV de Classement | $83K |
| Jour de match | $0 |
| Sponsoring | $3K |
| Merchandising | $93K |
| Prime de Coupe | $131K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $14K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $44K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $254K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $901K | $1.4M | $-490K | $-9.4M |
| Aug 2028 | $520K | $883K | $-363K | $-8.9M |
| Jul 2028 | $519K | $892K | $-373K | $-8.5M |
| Jun 2028 | $629K | $847K | $-218K | $-8.2M |
| May 2028 | $541K | $996K | $-455K | $-7.9M |
| Apr 2028 | $551K | $862K | $-310K | $-7.5M |
| Mar 2028 | $562K | $923K | $-361K | $-7.2M |
| Feb 2028 | $606K | $1.3M | $-655K | $-6.8M |
| Jan 2028 | $586K | $969K | $-383K | $-6.2M |
| Dec 2027 | $633K | $1.0M | $-390K | $-5.8M |
| Nov 2027 | $645K | $1.0M | $-368K | $-5.4M |
| Oct 2027 | $668K | $1.1M | $-405K | $-5.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $41K |