| Droits TV | $11.7M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $746K |
| Sponsoring | $350K |
| Merchandising | $3.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $1.2M |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $8.4M |
| Salaires staff | $27K |
| Amortissement Transferts | $581K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $15K |
| Entretien installations | $1.9M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2029 | $18.8M | $10.9M | $7.9M | $117.4M |
| Mai 2029 | $12.9M | $24.9M | $-12.1M | $108.9M |
| Avr 2029 | $12.5M | $15.1M | $-2.6M | $120.3M |
| Mars 2029 | $12.1M | $13.2M | $-1.1M | $122.4M |
| Févr 2029 | $13.3M | $11.4M | $1.9M | $122.8M |
| Janv 2029 | $14.3M | $11.4M | $2.9M | $121.5M |
| Déc 2028 | $13.2M | $10.9M | $2.3M | $118.0M |
| Nov 2028 | $14.2M | $10.8M | $3.3M | $115.2M |
| Oct 2028 | $12.9M | $22.9M | $-10.0M | $111.3M |
| Sept 2028 | $13.4M | $13.6M | $-262K | $120.7M |
| Août 2028 | $11.8M | $11.6M | $150K | $121.2M |
| Juil 2028 | $25.3M | $9.9M | $15.4M | $124.4M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.6M |
| Beacon Telecom | $1.6M |