| Droits TV | $3.9M |
| Bonus TV de Classement | $1.9M |
| Jour de match | $858K |
| Sponsoring | $290K |
| Merchandising | $3.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $12K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $10.8M |
| Salaires staff | $22K |
| Amortissement Transferts | $205K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2029 | $10.6M | $12.9M | $-2.3M | $15.0M |
| Apr 2029 | $12.2M | $7.7M | $4.5M | $17.1M |
| Mar 2029 | $9.7M | $6.0M | $3.7M | $102.7M |
| Feb 2029 | $9.8M | $7.3M | $2.5M | $98.9M |
| Jan 2029 | $17.4M | $5.9M | $11.5M | $96.2M |
| Dec 2028 | $10.7M | $6.5M | $4.3M | $84.5M |
| Nov 2028 | $10.8M | $6.6M | $4.2M | $80.1M |
| Oct 2028 | $10.9M | $8.4M | $2.5M | $75.7M |
| Sep 2028 | $11.8M | $6.6M | $5.2M | $72.9M |
| Aug 2028 | $10.4M | $7.0M | $3.4M | $67.5M |
| Jul 2028 | $12.1M | $8.4M | $3.7M | $64.3M |
| Jun 2028 | $11.8M | $7.1M | $4.7M | $60.4M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.6M |
| Beacon Telecom | $1.8M |