| Droits TV | $1.5M |
| Bonus TV de Classement | $823K |
| Jour de match | $205K |
| Sponsoring | $655K |
| Merchandising | $2.5M |
| Prime de Coupe | $408K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.8M |
| Salaires staff | $36K |
| Amortissement Transferts | $360K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $6.1M | $5.6M | $498K | $33.1M |
| Sep 2029 | $21.5M | $5.4M | $16.1M | $32.2M |
| Aug 2029 | $5.9M | $5.5M | $472K | $16.8M |
| Jul 2029 | $5.9M | $4.8M | $1.1M | $16.8M |
| Jun 2029 | $5.9M | $4.4M | $1.5M | $24.3M |
| May 2029 | $5.7M | $4.1M | $1.6M | $22.7M |
| Apr 2029 | $5.6M | $4.4M | $1.2M | $20.9M |
| Mar 2029 | $5.5M | $5.5M | $6K | $19.5M |
| Feb 2029 | $5.7M | $3.8M | $1.9M | $20.0M |
| Jan 2029 | $6.0M | $3.7M | $2.2M | $18.0M |
| Dec 2028 | $7.2M | $3.7M | $3.5M | $15.6M |
| Nov 2028 | $4.9M | $3.5M | $1.4M | $11.9M |
| Sponsor | Revenus annuels |
|---|---|
| Meridian Group | $2.9M |
| Vanguard Industries | $2.4M |
| Helios Bank | $2.5M |