| Droits TV | $2.1M |
| Bonus TV de Classement | $813K |
| Jour de match | $294K |
| Sponsoring | $141K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.7M |
| Salaires staff | $35K |
| Amortissement Transferts | $132K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2030 | $5.0M | $5.9M | $-861K | $32.8M |
| Dec 2029 | $4.9M | $5.6M | $-730K | $33.5M |
| Nov 2029 | $4.9M | $5.4M | $-499K | $34.1M |
| Oct 2029 | $5.1M | $8.1M | $-3.0M | $34.5M |
| Sep 2029 | $4.4M | $5.6M | $-1.2M | $37.3M |
| Aug 2029 | $4.4M | $4.6M | $-124K | $38.5M |
| Jul 2029 | $4.5M | $5.0M | $-534K | $38.5M |
| Jun 2029 | $5.6M | $4.3M | $1.2M | $38.9M |
| May 2029 | $4.5M | $7.4M | $-2.8M | $37.5M |
| Apr 2029 | $4.8M | $4.6M | $159K | $40.2M |
| Mar 2029 | $4.8M | $4.8M | $-27K | $39.9M |
| Feb 2029 | $5.1M | $5.3M | $-157K | $39.8M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $770K |
| Northwind Insurance | $921K |