| Droits TV | $5.4M |
| Bonus TV de Classement | $1.9M |
| Jour de match | $355K |
| Sponsoring | $368K |
| Merchandising | $3.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.0M |
| Salaires staff | $13K |
| Amortissement Transferts | $427K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.9M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $11.2M | $7.3M | $3.9M | $129.9M |
| Oct 2029 | $11.6M | $9.5M | $2.1M | $125.6M |
| Sep 2029 | $11.2M | $9.7M | $1.5M | $123.0M |
| Aug 2029 | $10.9M | $8.5M | $2.3M | $121.1M |
| Jul 2029 | $11.0M | $9.9M | $1.2M | $118.3M |
| Jun 2029 | $10.8M | $9.3M | $1.5M | $117.5M |
| May 2029 | $9.8M | $9.6M | $200K | $115.5M |
| Apr 2029 | $10.1M | $8.6M | $1.5M | $114.9M |
| Mar 2029 | $11.3M | $8.5M | $2.8M | $113.0M |
| Feb 2029 | $11.4M | $7.9M | $3.5M | $109.7M |
| Jan 2029 | $18.2M | $6.0M | $12.3M | $128.4M |
| Dec 2028 | $11.2M | $6.5M | $4.7M | $124.8M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.2M |
| Civic Energy | $2.2M |