| Droits TV | $3.8M |
| Bonus TV de Classement | $2.1M |
| Jour de match | $867K |
| Sponsoring | $235K |
| Merchandising | $4.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $79K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.8M |
| Salaires staff | $33K |
| Amortissement Transferts | $939K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.9M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $11.2M | $9.7M | $1.5M | $47.8M |
| Oct 2029 | $12.0M | $9.9M | $2.0M | $45.4M |
| Sep 2029 | $11.2M | $10.9M | $334K | $42.4M |
| Aug 2029 | $12.6M | $9.4M | $3.2M | $41.6M |
| Jul 2029 | $11.0M | $9.5M | $1.4M | $37.4M |
| Jun 2029 | $10.5M | $9.6M | $899K | $35.1M |
| May 2029 | $8.9M | $15.3M | $-6.4M | $33.2M |
| Apr 2029 | $8.3M | $10.7M | $-2.4M | $38.7M |
| Mar 2029 | $10.3M | $6.3M | $4.0M | $139.9M |
| Feb 2029 | $10.3M | $5.8M | $4.5M | $135.1M |
| Jan 2029 | $22.3M | $7.6M | $14.6M | $129.8M |
| Dec 2028 | $10.0M | $9.2M | $846K | $114.4M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.3M |
| Northwind Insurance | $1.7M |