| Droits TV | $2.0M |
| Bonus TV de Classement | $950K |
| Jour de match | $140K |
| Sponsoring | $743K |
| Merchandising | $3.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.4M |
| Salaires staff | $41K |
| Amortissement Transferts | $381K |
| Intérêts de la Dette | $43K |
| Indemnités de Prêt (Dépense) | $47K |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $7.5M | $8.6M | $-1.2M | $-11.1M |
| Nov 2029 | $7.3M | $8.7M | $-1.5M | $-10.3M |
| Oct 2029 | $7.4M | $9.3M | $-1.9M | $-9.2M |
| Sep 2029 | $9.0M | $7.1M | $1.8M | $-7.7M |
| Aug 2029 | $7.6M | $9.0M | $-1.4M | $-9.9M |
| Jul 2029 | $8.8M | $7.9M | $916K | $-8.9M |
| Jun 2029 | $11.9M | $6.0M | $5.9M | $-2.0M |
| May 2029 | $6.9M | $6.2M | $762K | $-8.2M |
| Apr 2029 | $7.3M | $5.8M | $1.5M | $-9.2M |
| Mar 2029 | $7.7M | $9.6M | $-2.0M | $-11.0M |
| Feb 2029 | $16.1M | $10.3M | $5.8M | $-9.2M |
| Jan 2029 | $7.4M | $8.8M | $-1.5M | $-12.6M |
| Sponsor | Revenus annuels |
|---|---|
| Vanguard Industries | $2.9M |
| Atlas Capital | $2.8M |
| Aurora Holdings | $3.2M |