| Droits TV | $3.0M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $712K |
| Sponsoring | $190K |
| Merchandising | $2.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.6M |
| Salaires staff | $26K |
| Amortissement Transferts | $205K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $7.6M | $6.3M | $1.4M | $42.3M |
| Oct 2029 | $7.6M | $6.5M | $1.1M | $40.7M |
| Sep 2029 | $8.0M | $6.9M | $1.1M | $39.4M |
| Aug 2029 | $10.3M | $6.2M | $4.1M | $81.0M |
| Jul 2029 | $7.6M | $4.9M | $2.7M | $76.7M |
| Jun 2029 | $9.2M | $5.1M | $4.1M | $77.1M |
| May 2029 | $7.0M | $4.7M | $2.3M | $72.9M |
| Apr 2029 | $7.6M | $5.6M | $2.1M | $70.4M |
| Mar 2029 | $8.0M | $5.6M | $2.4M | $68.1M |
| Feb 2029 | $7.9M | $7.0M | $936K | $65.6M |
| Jan 2029 | $7.8M | $5.3M | $2.5M | $65.3M |
| Dec 2028 | $8.2M | $5.1M | $3.1M | $62.6M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.1M |
| Beacon Telecom | $1.2M |