| Droits TV | $763K |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $401K |
| Merchandising | $3.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $523K |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $450K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $8.7M |
| Salaires staff | $27K |
| Amortissement Transferts | $699K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2029 | $58.9M | $10.5M | $48.4M | $13.7M |
| Juil 2029 | $8.3M | $8.7M | $-343K | $3.7M |
| Juin 2029 | $7.4M | $8.0M | $-590K | $9.0M |
| Mai 2029 | $6.9M | $11.0M | $-4.1M | $8.9M |
| Avr 2029 | $8.0M | $10.0M | $-2.0M | $12.3M |
| Mars 2029 | $8.8M | $12.9M | $-4.2M | $13.7M |
| Févr 2029 | $8.4M | $10.8M | $-2.4M | $17.1M |
| Janv 2029 | $7.5M | $10.6M | $-3.1M | $22.1M |
| Déc 2028 | $7.3M | $9.2M | $-1.9M | $24.6M |
| Nov 2028 | $8.5M | $9.8M | $-1.3M | $25.9M |
| Oct 2028 | $8.3M | $11.7M | $-3.4M | $26.5M |
| Sept 2028 | $32.4M | $10.5M | $21.9M | $29.3M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.4M |
| Beacon Telecom | $2.5M |