| Droits TV | $5.0M |
| Bonus TV de Classement | $2.6M |
| Jour de match | $1.1M |
| Sponsoring | $380K |
| Merchandising | $3.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $17K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.4M |
| Salaires staff | $57K |
| Amortissement Transferts | $81K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $2.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2029 | $13.4M | $8.6M | $4.8M | $119.7M |
| Dec 2028 | $12.2M | $10.2M | $2.0M | $114.8M |
| Nov 2028 | $13.1M | $8.3M | $4.7M | $112.7M |
| Oct 2028 | $12.7M | $10.5M | $2.2M | $107.9M |
| Sep 2028 | $11.6M | $8.4M | $3.2M | $105.6M |
| Aug 2028 | $11.7M | $8.0M | $3.7M | $102.3M |
| Jul 2028 | $14.3M | $7.0M | $7.3M | $99.6M |
| Jun 2028 | $22.6M | $6.9M | $15.7M | $92.3M |
| May 2028 | $11.4M | $9.2M | $2.2M | $76.5M |
| Apr 2028 | $11.7M | $7.8M | $3.9M | $74.2M |
| Mar 2028 | $11.7M | $11.6M | $165K | $70.3M |
| Feb 2028 | $12.2M | $10.3M | $1.9M | $70.1M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.1M |
| Riverstone Logistics | $2.5M |