| Droits TV | $1.4M |
| Bonus TV de Classement | $736K |
| Jour de match | $30K |
| Sponsoring | $530K |
| Merchandising | $1.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.0M |
| Salaires staff | $35K |
| Amortissement Transferts | $184K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $4.5M | $4.3M | $177K | $16.6M |
| Oct 2029 | $4.8M | $6.9M | $-2.1M | $16.3M |
| Sep 2029 | $4.5M | $5.6M | $-1.2M | $18.2M |
| Aug 2029 | $4.6M | $5.6M | $-977K | $19.4M |
| Jul 2029 | $4.7M | $6.3M | $-1.6M | $20.2M |
| Jun 2029 | $4.5M | $6.0M | $-1.5M | $21.6M |
| May 2029 | $4.6M | $5.3M | $-664K | $23.1M |
| Apr 2029 | $4.3M | $5.9M | $-1.7M | $23.6M |
| Mar 2029 | $4.4M | $4.7M | $-259K | $25.1M |
| Feb 2029 | $4.5M | $3.9M | $678K | $25.2M |
| Jan 2029 | $4.4M | $3.7M | $724K | $26.4M |
| Dec 2028 | $5.5M | $4.1M | $1.4M | $25.5M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $612K |
| Vanguard Industries | $3.0M |
| Helios Bank | $2.8M |