| Droits TV | $5.5M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $332K |
| Sponsoring | $384K |
| 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 | $4.7M |
| Salaires staff | $38K |
| Amortissement Transferts | $306K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $9.9M | $6.6M | $3.3M | $194.6M |
| Nov 2029 | $9.4M | $6.4M | $2.9M | $191.1M |
| Oct 2029 | $9.7M | $7.0M | $2.7M | $187.8M |
| Sep 2029 | $9.0M | $6.5M | $2.5M | $184.8M |
| Aug 2029 | $9.6M | $8.8M | $805K | $222.1M |
| Jul 2029 | $9.2M | $6.6M | $2.7M | $221.0M |
| Jun 2029 | $15.2M | $5.8M | $9.4M | $218.1M |
| May 2029 | $9.7M | $8.4M | $1.3M | $208.4M |
| Apr 2029 | $9.7M | $6.7M | $2.9M | $206.8M |
| Mar 2029 | $10.0M | $7.7M | $2.3M | $203.6M |
| Feb 2029 | $10.6M | $7.4M | $3.2M | $201.0M |
| Jan 2029 | $14.1M | $6.7M | $7.3M | $197.5M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.2M |
| Civic Energy | $2.4M |