| Droits TV | $5.3M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $0 |
| Sponsoring | $331K |
| Merchandising | $2.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.3M |
| Salaires staff | $83K |
| Amortissement Transferts | $9K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $9.7M | $8.1M | $1.6M | $155.5M |
| Jan 2029 | $12.9M | $5.9M | $7.0M | $163.7M |
| Dec 2028 | $9.9M | $6.7M | $3.2M | $156.6M |
| Nov 2028 | $9.8M | $5.4M | $4.4M | $153.4M |
| Oct 2028 | $10.3M | $8.5M | $1.9M | $149.0M |
| Sep 2028 | $10.3M | $6.9M | $3.3M | $147.2M |
| Aug 2028 | $12.1M | $7.6M | $4.5M | $143.9M |
| Jul 2028 | $12.8M | $8.9M | $3.8M | $140.1M |
| Jun 2028 | $10.6M | $6.0M | $4.6M | $136.3M |
| May 2028 | $10.9M | $8.3M | $2.6M | $131.6M |
| Apr 2028 | $12.6M | $6.2M | $6.4M | $129.0M |
| Mar 2028 | $12.9M | $6.3M | $6.5M | $122.6M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.8M |
| Beacon Telecom | $2.2M |