| Droits TV | $3.6M |
| Bonus TV de Classement | $413K |
| Jour de match | $0 |
| Sponsoring | $244K |
| Merchandising | $1.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.9M |
| Salaires staff | $42K |
| Amortissement Transferts | $43K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $320K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2029 | $5.9M | $4.5M | $1.4M | $109.3M |
| Feb 2029 | $5.9M | $4.0M | $1.9M | $107.8M |
| Jan 2029 | $6.4M | $4.0M | $2.4M | $105.8M |
| Dec 2028 | $7.2M | $4.5M | $2.7M | $103.4M |
| Nov 2028 | $6.0M | $4.7M | $1.4M | $100.6M |
| Oct 2028 | $6.1M | $4.4M | $1.7M | $99.2M |
| Sep 2028 | $6.6M | $5.7M | $908K | $97.5M |
| Aug 2028 | $6.6M | $4.2M | $2.4M | $96.5M |
| Jul 2028 | $7.5M | $4.2M | $3.3M | $96.3M |
| Jun 2028 | $7.1M | $4.1M | $3.0M | $93.0M |
| May 2028 | $7.5M | $4.9M | $2.6M | $90.0M |
| Apr 2028 | $6.9M | $4.3M | $2.6M | $87.3M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.7M |
| Civic Energy | $1.3M |