| Droits TV | $3.2M |
| Bonus TV de Classement | $167K |
| Jour de match | $246K |
| Sponsoring | $235K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.1M |
| Salaires staff | $24K |
| Amortissement Transferts | $217K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $5.4M | $6.5M | $-1.0M | $37.9M |
| Sep 2029 | $6.6M | $6.6M | $-32K | $38.8M |
| Aug 2029 | $6.0M | $6.0M | $-37K | $38.6M |
| Jul 2029 | $9.9M | $5.6M | $4.4M | $81.8M |
| Jun 2029 | $6.0M | $5.2M | $716K | $77.2M |
| May 2029 | $6.1M | $6.0M | $74K | $76.2M |
| Apr 2029 | $7.2M | $6.0M | $1.2M | $75.9M |
| Mar 2029 | $7.1M | $7.2M | $-60K | $74.5M |
| Feb 2029 | $6.1M | $5.5M | $602K | $74.4M |
| Jan 2029 | $8.0M | $5.4M | $2.6M | $73.5M |
| Dec 2028 | $9.9M | $5.8M | $4.1M | $70.7M |
| Nov 2028 | $9.7M | $5.8M | $4.0M | $66.4M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.4M |
| Civic Energy | $1.5M |