| Droits TV | $2.4M |
| Bonus TV de Classement | $844K |
| Jour de match | $0 |
| Sponsoring | $35K |
| Merchandising | $280K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $29K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $671K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2029 | $3.5M | $1.8M | $1.7M | $52.1M |
| Juin 2029 | $5.6M | $1.9M | $3.7M | $50.4M |
| Mai 2029 | $3.7M | $2.3M | $1.4M | $46.7M |
| Avr 2029 | $3.7M | $2.0M | $1.7M | $45.3M |
| Mars 2029 | $3.7M | $2.0M | $1.7M | $43.6M |
| Févr 2029 | $4.0M | $2.0M | $2.0M | $41.8M |
| Janv 2029 | $3.9M | $2.0M | $1.8M | $39.8M |
| Déc 2028 | $3.7M | $2.0M | $1.7M | $38.0M |
| Nov 2028 | $3.7M | $2.0M | $1.6M | $36.3M |
| Oct 2028 | $4.0M | $3.4M | $643K | $34.7M |
| Sept 2028 | $3.1M | $1.8M | $1.2M | $34.0M |
| Août 2028 | $3.1M | $1.6M | $1.5M | $32.8M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $212K |
| Westside Builders | $213K |