| Droits TV | $7.0M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $552K |
| Sponsoring | $450K |
| Merchandising | $6.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $11K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $7.7M |
| Salaires staff | $43K |
| Amortissement Transferts | $579K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $2.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $16.1M | $10.7M | $5.4M | $25.4M |
| Oct 2029 | $14.7M | $10.6M | $4.1M | $19.4M |
| Sep 2029 | $12.9M | $9.6M | $3.3M | $14.7M |
| Aug 2029 | $8.8M | $7.1M | $1.8M | $15.1M |
| Jul 2029 | $8.9M | $7.1M | $1.8M | $12.9M |
| Jun 2029 | $9.5M | $7.5M | $2.0M | $25.5M |
| May 2029 | $9.6M | $12.0M | $-2.4M | $23.3M |
| Apr 2029 | $9.3M | $7.9M | $1.3M | $25.5M |
| Mar 2029 | $9.0M | $8.6M | $444K | $24.1M |
| Feb 2029 | $11.7M | $7.5M | $4.2M | $23.5M |
| Jan 2029 | $9.1M | $7.0M | $2.2M | $19.1M |
| Dec 2028 | $9.0M | $7.2M | $1.8M | $16.8M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $3.0M |
| Riverstone Logistics | $2.4M |