| Droits TV | $3.7M |
| Bonus TV de Classement | $2.0M |
| Jour de match | $0 |
| Sponsoring | $1.2M |
| Merchandising | $5.9M |
| Prime de Coupe | $987K |
| Prime Européenne | $1.4M |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $7.5M |
| Salaires staff | $30K |
| Amortissement Transferts | $35K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $2.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $15.2M | $9.8M | $5.4M | $146.8M |
| Sep 2029 | $15.8M | $7.4M | $8.4M | $141.4M |
| Aug 2029 | $14.0M | $8.2M | $5.9M | $132.9M |
| Jul 2029 | $13.7M | $8.5M | $5.2M | $127.0M |
| Jun 2029 | $13.4M | $8.4M | $5.0M | $121.8M |
| May 2029 | $13.3M | $9.1M | $4.2M | $116.8M |
| Apr 2029 | $12.9M | $7.4M | $5.5M | $112.5M |
| Mar 2029 | $13.0M | $7.3M | $5.8M | $107.0M |
| Feb 2029 | $13.7M | $8.4M | $5.3M | $101.1M |
| Jan 2029 | $24.8M | $6.7M | $18.2M | $95.8M |
| Dec 2028 | $13.4M | $6.7M | $6.7M | $77.6M |
| Nov 2028 | $13.9M | $6.2M | $7.6M | $70.9M |
| Sponsor | Revenus annuels |
|---|---|
| Vanguard Industries | $5.1M |
| Meridian Group | $4.8M |
| Meridian Group | $6.7M |