| Droits TV | $3.7M |
| Bonus TV de Classement | $758K |
| Jour de match | $291K |
| Sponsoring | $118K |
| Merchandising | $2.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.1M |
| Salaires staff | $27K |
| Amortissement Transferts | $359K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $7.5M | $6.8M | $679K | $58.0M |
| Oct 2029 | $7.8M | $6.3M | $1.5M | $56.9M |
| Sep 2029 | $8.1M | $8.5M | $-421K | $55.1M |
| Aug 2029 | $8.0M | $7.3M | $629K | $55.2M |
| Jul 2029 | $8.3M | $6.6M | $1.7M | $54.2M |
| Jun 2029 | $7.9M | $6.4M | $1.5M | $52.1M |
| May 2029 | $8.3M | $9.1M | $-789K | $50.2M |
| Apr 2029 | $12.9M | $8.2M | $4.7M | $50.7M |
| Mar 2029 | $16.3M | $6.6M | $9.8M | $46.0M |
| Feb 2029 | $7.7M | $5.6M | $2.1M | $35.9M |
| Jan 2029 | $11.3M | $5.6M | $5.7M | $33.4M |
| Dec 2028 | $8.1M | $5.6M | $2.5M | $27.3M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.4M |
| Beacon Telecom | $1.5M |