| Droits TV | $2.1M |
| Bonus TV de Classement | $952K |
| Jour de match | $0 |
| Sponsoring | $477K |
| Merchandising | $2.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $150K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.5M |
| Salaires staff | $53K |
| Amortissement Transferts | $540K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2029 | $6.4M | $7.5M | $-1.1M | $49.3M |
| Juil 2029 | $5.9M | $6.9M | $-972K | $50.6M |
| Juin 2029 | $8.7M | $7.3M | $1.4M | $60.1M |
| Mai 2029 | $7.1M | $6.5M | $611K | $58.3M |
| Avr 2029 | $7.3M | $7.5M | $-194K | $57.3M |
| Mars 2029 | $7.9M | $11.2M | $-3.4M | $57.1M |
| Févr 2029 | $8.3M | $5.9M | $2.4M | $60.0M |
| Janv 2029 | $7.5M | $5.8M | $1.7M | $64.1M |
| Déc 2028 | $7.0M | $5.4M | $1.6M | $62.1M |
| Nov 2028 | $7.0M | $5.4M | $1.6M | $60.2M |
| Oct 2028 | $6.1M | $8.0M | $-1.9M | $58.2M |
| Sept 2028 | $6.7M | $5.1M | $1.6M | $59.8M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $923K |
| Atlas Capital | $4.0M |
| Atlas Capital | $3.8M |