| Droits TV | $616K |
| Bonus TV de Classement | $225K |
| Jour de match | $19K |
| Sponsoring | $8K |
| Merchandising | $163K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $3.9M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $3K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $14K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $713K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Avr 2029 | $4.9M | $2.0M | $3.0M | $50.9M |
| Mars 2029 | $5.0M | $2.1M | $2.9M | $48.0M |
| Févr 2029 | $5.6M | $2.3M | $3.3M | $50.2M |
| Janv 2029 | $11.3M | $1.7M | $9.6M | $46.8M |
| Déc 2028 | $5.6M | $2.1M | $3.6M | $37.3M |
| Nov 2028 | $5.4M | $2.0M | $3.5M | $33.7M |
| Oct 2028 | $5.9M | $2.3M | $3.6M | $30.3M |
| Sept 2028 | $6.8M | $2.2M | $4.6M | $26.6M |
| Août 2028 | $5.7M | $2.6M | $3.1M | $22.0M |
| Juil 2028 | $5.7M | $1.7M | $4.0M | $18.9M |
| Juin 2028 | $5.8M | $2.0M | $3.8M | $14.9M |
| Mai 2028 | $5.7M | $2.3M | $3.4M | $11.1M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $99K |