| Droits TV | $245K |
| Bonus TV de Classement | $8K |
| Jour de match | $47K |
| Sponsoring | $93K |
| Merchandising | $697K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $34K |
| Amortissement Transferts | $28K |
| Intérêts de la Dette | $14K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $255K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2029 | $1.1M | $1.6M | $-503K | $-3.5M |
| Mar 2029 | $1.1M | $1.6M | $-475K | $-3.0M |
| Feb 2029 | $1.1M | $2.0M | $-865K | $-2.5M |
| Jan 2029 | $1.2M | $1.8M | $-638K | $-1.7M |
| Dec 2028 | $1.2M | $1.9M | $-697K | $-1.1M |
| Nov 2028 | $1.2M | $1.5M | $-331K | $-427K |
| Oct 2028 | $1.2M | $1.8M | $-647K | $-124K |
| Sep 2028 | $1.1M | $1.6M | $-461K | $495K |
| Aug 2028 | $1.1M | $1.3M | $-148K | $929K |
| Jul 2028 | $1.2M | $1.3M | $-80K | $1.0M |
| Jun 2028 | $1.3M | $1.4M | $-67K | $1.5M |
| May 2028 | $1.3M | $2.0M | $-731K | $2.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $505K |
| Westside Builders | $606K |