| Droits TV | $3.5M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $140K |
| Sponsoring | $136K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $91K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.1M |
| Salaires staff | $29K |
| Amortissement Transferts | $80K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $6.8M | $4.4M | $2.4M | $100.8M |
| Sep 2029 | $6.7M | $4.4M | $2.3M | $98.4M |
| Aug 2029 | $7.4M | $3.8M | $3.6M | $96.0M |
| Jul 2029 | $6.6M | $3.6M | $3.0M | $92.3M |
| Jun 2029 | $7.0M | $3.8M | $3.1M | $89.3M |
| May 2029 | $6.1M | $3.4M | $2.7M | $86.1M |
| Apr 2029 | $5.9M | $4.3M | $1.5M | $99.8M |
| Mar 2029 | $6.2M | $3.4M | $2.8M | $98.2M |
| Feb 2029 | $5.8M | $3.0M | $2.8M | $95.4M |
| Jan 2029 | $9.4M | $3.1M | $6.2M | $92.6M |
| Dec 2028 | $7.6M | $3.2M | $4.4M | $86.2M |
| Nov 2028 | $6.0M | $3.3M | $2.7M | $81.7M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.3M |
| Westside Builders | $289K |