| Droits TV | $1.4M |
| Bonus TV de Classement | $557K |
| Jour de match | $0 |
| Sponsoring | $71K |
| Merchandising | $673K |
| Prime de Coupe | $629K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $143K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $30K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $95K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $711K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $3.5M | $2.9M | $512K | $-20.1M |
| Nov 2029 | $2.5M | $2.7M | $-181K | $-20.6M |
| Oct 2029 | $2.5M | $4.0M | $-1.6M | $-20.4M |
| Sep 2029 | $2.9M | $4.2M | $-1.3M | $-18.8M |
| Aug 2029 | $2.6M | $3.1M | $-595K | $-17.5M |
| Jul 2029 | $3.6M | $4.3M | $-720K | $-16.9M |
| Jun 2029 | $2.6M | $3.2M | $-556K | $-16.2M |
| May 2029 | $2.5M | $3.8M | $-1.2M | $-15.6M |
| Apr 2029 | $2.4M | $3.3M | $-822K | $-14.4M |
| Mar 2029 | $6.0M | $3.3M | $2.7M | $-13.6M |
| Feb 2029 | $3.3M | $3.6M | $-306K | $-16.2M |
| Jan 2029 | $2.4M | $2.9M | $-562K | $-15.9M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $462K |
| Northwind Insurance | $391K |