| Droits TV | $6.3M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $217K |
| Sponsoring | $373K |
| Merchandising | $2.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.0M |
| Salaires staff | $66K |
| Amortissement Transferts | $185K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2029 | $11.0M | $8.0M | $3.1M | $173.3M |
| Mar 2029 | $10.5M | $6.7M | $3.8M | $170.0M |
| Feb 2029 | $11.0M | $7.3M | $3.7M | $166.1M |
| Jan 2029 | $11.4M | $7.0M | $4.4M | $162.2M |
| Dec 2028 | $10.8M | $7.0M | $3.8M | $157.6M |
| Nov 2028 | $10.7M | $6.7M | $3.9M | $153.6M |
| Oct 2028 | $10.2M | $7.0M | $3.2M | $149.5M |
| Sep 2028 | $12.3M | $7.4M | $4.9M | $146.1M |
| Aug 2028 | $12.4M | $6.1M | $6.3M | $141.0M |
| Jul 2028 | $12.3M | $6.8M | $5.5M | $134.6M |
| Jun 2028 | $22.3M | $5.5M | $16.7M | $128.9M |
| May 2028 | $11.8M | $6.4M | $5.3M | $112.0M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.1M |
| Beacon Telecom | $2.4M |