| Droits TV | $832K |
| Bonus TV de Classement | $249K |
| Jour de match | $2.6M |
| Sponsoring | $489K |
| Merchandising | $5.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.8M |
| Salaires staff | $21K |
| Amortissement Transferts | $469K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $9.6M | $7.9M | $1.7M | $83.7M |
| Oct 2029 | $7.8M | $7.3M | $544K | $81.6M |
| Sep 2029 | $6.9M | $6.2M | $668K | $80.5M |
| Aug 2029 | $7.2M | $5.9M | $1.3M | $115.4M |
| Jul 2029 | $8.5M | $7.4M | $1.2M | $113.6M |
| Jun 2029 | $8.3M | $6.5M | $1.8M | $120.7M |
| May 2029 | $9.2M | $7.7M | $1.5M | $118.6M |
| Apr 2029 | $8.1M | $9.4M | $-1.2M | $116.9M |
| Mar 2029 | $8.2M | $7.4M | $843K | $117.8M |
| Feb 2029 | $8.8M | $6.1M | $2.7M | $116.7M |
| Jan 2029 | $8.9M | $6.5M | $2.5M | $113.6M |
| Dec 2028 | $7.8M | $7.3M | $447K | $110.9M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $3.0M |
| Beacon Telecom | $2.9M |