| Droits TV | $2.5M |
| Bonus TV de Classement | $839K |
| Jour de match | $536K |
| Sponsoring | $173K |
| 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 | $4.0M |
| Salaires staff | $26K |
| Amortissement Transferts | $38K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $6.1M | $5.3M | $775K | $66.8M |
| Nov 2029 | $6.6M | $5.1M | $1.5M | $66.0M |
| Oct 2029 | $6.3M | $6.2M | $70K | $64.5M |
| Sep 2029 | $6.1M | $4.8M | $1.3M | $64.4M |
| Aug 2029 | $5.9M | $5.5M | $445K | $63.0M |
| Jul 2029 | $5.8M | $7.0M | $-1.2M | $62.6M |
| Jun 2029 | $7.6M | $4.8M | $2.8M | $63.7M |
| May 2029 | $5.8M | $6.4M | $-640K | $60.8M |
| Apr 2029 | $6.4M | $4.8M | $1.6M | $61.4M |
| Mar 2029 | $6.1M | $5.6M | $520K | $59.8M |
| Feb 2029 | $6.2M | $7.2M | $-964K | $59.2M |
| Jan 2029 | $6.8M | $5.3M | $1.5M | $60.1M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $976K |
| Northwind Insurance | $1.1M |