| Droits TV | $2.5M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $42K |
| Sponsoring | $150K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $45K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.3M |
| Salaires staff | $19K |
| Amortissement Transferts | $59K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $5.5M | $5.4M | $53K | $25.2M |
| Jul 2029 | $5.3M | $4.8M | $532K | $25.0M |
| Jun 2029 | $5.3M | $4.3M | $1.0M | $24.4M |
| May 2029 | $5.2M | $5.1M | $144K | $23.4M |
| Apr 2029 | $5.2M | $4.0M | $1.2M | $23.2M |
| Mar 2029 | $5.0M | $3.8M | $1.2M | $21.9M |
| Feb 2029 | $4.6M | $3.6M | $968K | $20.7M |
| Jan 2029 | $5.2M | $4.1M | $1.2M | $19.6M |
| Dec 2028 | $4.5M | $3.5M | $1.0M | $18.4M |
| Nov 2028 | $4.5M | $3.0M | $1.5M | $17.3M |
| Oct 2028 | $4.5M | $3.6M | $896K | $15.7M |
| Sep 2028 | $4.6M | $3.6M | $927K | $14.8M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $784K |
| Beacon Telecom | $1.0M |