| Droits TV | $4.0M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $809K |
| Sponsoring | $245K |
| Merchandising | $2.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $61K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.4M |
| Salaires staff | $24K |
| Amortissement Transferts | $101K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $9.0M | $6.1M | $3.0M | $90.1M |
| Oct 2029 | $8.5M | $7.1M | $1.3M | $87.0M |
| Sep 2029 | $9.9M | $9.3M | $587K | $85.6M |
| Aug 2029 | $7.8M | $6.4M | $1.4M | $84.9M |
| Jul 2029 | $8.8M | $8.1M | $660K | $84.8M |
| Jun 2029 | $9.0M | $6.6M | $2.4M | $84.0M |
| May 2029 | $8.4M | $9.2M | $-802K | $81.6M |
| Apr 2029 | $8.4M | $6.6M | $1.8M | $82.3M |
| Mar 2029 | $7.0M | $5.4M | $1.6M | $80.5M |
| Feb 2029 | $7.3M | $5.5M | $1.8M | $109.7M |
| Jan 2029 | $9.2M | $5.0M | $4.3M | $107.8M |
| Dec 2028 | $7.5M | $6.1M | $1.4M | $103.5M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.3M |
| Civic Energy | $1.7M |