| Droits TV | $4.6M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $43K |
| Sponsoring | $258K |
| Merchandising | $2.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.5M |
| Salaires staff | $17K |
| Amortissement Transferts | $168K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $8.5M | $7.1M | $1.4M | $109.4M |
| Nov 2029 | $8.7M | $6.4M | $2.3M | $107.8M |
| Oct 2029 | $9.0M | $6.9M | $2.1M | $105.3M |
| Sep 2029 | $8.0M | $6.7M | $1.2M | $103.1M |
| Aug 2029 | $9.0M | $6.8M | $2.2M | $101.7M |
| Jul 2029 | $8.8M | $5.9M | $3.0M | $122.1M |
| Jun 2029 | $24.0M | $5.9M | $18.2M | $118.9M |
| May 2029 | $8.8M | $7.2M | $1.6M | $100.6M |
| Apr 2029 | $8.7M | $5.6M | $3.1M | $98.8M |
| Mar 2029 | $8.8M | $6.5M | $2.3M | $95.5M |
| Feb 2029 | $10.4M | $7.3M | $3.1M | $93.0M |
| Jan 2029 | $9.1M | $6.1M | $3.0M | $89.8M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.5M |
| Riverstone Logistics | $1.8M |