| Droits TV | $2.1M |
| Bonus TV de Classement | $887K |
| Jour de match | $68K |
| Sponsoring | $130K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.4M |
| Salaires staff | $36K |
| Amortissement Transferts | $142K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $957K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $4.4M | $4.5M | $-82K | $42.8M |
| Nov 2029 | $4.4M | $4.4M | $15K | $42.7M |
| Oct 2029 | $4.4M | $4.7M | $-319K | $42.6M |
| Sep 2029 | $4.3M | $4.3M | $-24K | $42.7M |
| Aug 2029 | $4.5M | $4.1M | $396K | $42.6M |
| Jul 2029 | $4.8M | $4.0M | $754K | $42.1M |
| Jun 2029 | $6.3M | $3.2M | $3.0M | $41.2M |
| May 2029 | $4.5M | $3.6M | $869K | $38.0M |
| Apr 2029 | $4.5M | $3.2M | $1.3M | $37.0M |
| Mar 2029 | $4.5M | $3.3M | $1.2M | $35.6M |
| Feb 2029 | $4.7M | $3.2M | $1.4M | $34.2M |
| Jan 2029 | $4.9M | $4.3M | $625K | $32.7M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $787K |
| Northwind Insurance | $773K |