| Droits TV | $2.1M |
| Bonus TV de Classement | $922K |
| Jour de match | $373K |
| Sponsoring | $155K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.3M |
| Salaires staff | $28K |
| Amortissement Transferts | $517K |
| Intérêts de la Dette | $94K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $5.1M | $7.0M | $-1.8M | $-21.7M |
| Nov 2029 | $5.2M | $7.4M | $-2.2M | $-20.4M |
| Oct 2029 | $5.3M | $9.3M | $-4.0M | $-18.7M |
| Sep 2029 | $4.9M | $8.0M | $-3.0M | $-15.3M |
| Aug 2029 | $5.0M | $6.7M | $-1.7M | $-12.8M |
| Jul 2029 | $5.0M | $6.1M | $-1.1M | $-11.5M |
| Jun 2029 | $7.8M | $5.9M | $1.9M | $-10.9M |
| May 2029 | $5.0M | $8.3M | $-3.3M | $-13.3M |
| Apr 2029 | $5.6M | $6.0M | $-381K | $-10.6M |
| Mar 2029 | $5.5M | $7.0M | $-1.5M | $-10.7M |
| Feb 2029 | $5.6M | $8.3M | $-2.6M | $-9.7M |
| Jan 2029 | $5.7M | $7.2M | $-1.4M | $-7.6M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $904K |
| Civic Energy | $950K |