| Droits TV | $4.2M |
| Bonus TV de Classement | $2.0M |
| Jour de match | $0 |
| Sponsoring | $58K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.2M |
| Salaires staff | $18K |
| Amortissement Transferts | $145K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $7.3M | $3.6M | $3.7M | $76.7M |
| Jul 2029 | $7.4M | $3.4M | $4.0M | $72.8M |
| Jun 2029 | $12.3M | $3.6M | $8.7M | $68.6M |
| May 2029 | $7.3M | $4.7M | $2.7M | $59.8M |
| Apr 2029 | $7.4M | $3.4M | $4.0M | $56.9M |
| Mar 2029 | $8.0M | $3.5M | $4.5M | $52.8M |
| Feb 2029 | $7.3M | $4.2M | $3.1M | $48.1M |
| Jan 2029 | $7.6M | $3.8M | $3.8M | $44.9M |
| Dec 2028 | $6.8M | $3.8M | $3.0M | $40.9M |
| Nov 2028 | $7.1M | $3.8M | $3.3M | $37.8M |
| Oct 2028 | $7.3M | $3.9M | $3.4M | $34.4M |
| Sep 2028 | $7.2M | $4.3M | $2.9M | $30.8M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $357K |
| Hometown Print | $342K |