| Droits TV | $3.7M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $336K |
| Sponsoring | $281K |
| Merchandising | $2.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.1M |
| Salaires staff | $40K |
| Amortissement Transferts | $150K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2029 | $8.1M | $7.7M | $337K | $133.9M |
| Aug 2029 | $7.8M | $6.5M | $1.2M | $133.4M |
| Jul 2029 | $7.8M | $6.5M | $1.2M | $151.0M |
| Jun 2029 | $17.9M | $5.9M | $12.0M | $149.6M |
| May 2029 | $8.0M | $8.3M | $-285K | $137.5M |
| Apr 2029 | $8.0M | $7.0M | $1.0M | $137.6M |
| Mar 2029 | $7.9M | $6.2M | $1.8M | $136.4M |
| Feb 2029 | $8.3M | $8.3M | $25K | $134.5M |
| Jan 2029 | $8.9M | $5.9M | $3.0M | $134.3M |
| Dec 2028 | $8.9M | $6.6M | $2.4M | $131.2M |
| Nov 2028 | $8.2M | $6.8M | $1.4M | $128.7M |
| Oct 2028 | $8.2M | $7.1M | $1.1M | $127.1M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.7M |
| Riverstone Logistics | $1.6M |