| Droits TV | $4.7M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $538K |
| Sponsoring | $325K |
| Merchandising | $3.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $69K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.5M |
| Salaires staff | $38K |
| Amortissement Transferts | $191K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $9.9M | $7.5M | $2.4M | $147.7M |
| Oct 2029 | $9.3M | $9.6M | $-289K | $145.1M |
| Sep 2029 | $8.6M | $7.1M | $1.5M | $145.2M |
| Aug 2029 | $10.1M | $7.5M | $2.6M | $143.5M |
| Jul 2029 | $19.2M | $6.5M | $12.7M | $186.1M |
| Jun 2029 | $15.9M | $6.4M | $9.6M | $173.5M |
| May 2029 | $9.8M | $7.0M | $2.8M | $163.8M |
| Apr 2029 | $10.0M | $6.6M | $3.4M | $160.8M |
| Mar 2029 | $9.8M | $7.9M | $1.9M | $157.2M |
| Feb 2029 | $9.7M | $7.4M | $2.3M | $155.1M |
| Jan 2029 | $9.9M | $6.7M | $3.3M | $152.6M |
| Dec 2028 | $9.6M | $6.6M | $3.0M | $149.2M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.8M |
| Beacon Telecom | $2.1M |