| Droits TV | $7.3M |
| Bonus TV de Classement | $0 |
| Jour de match | $858K |
| Sponsoring | $366K |
| Merchandising | $4.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.1M |
| Salaires staff | $32K |
| Amortissement Transferts | $716K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $2.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $13.3M | $8.9M | $4.4M | $130.8M |
| Nov 2029 | $13.1M | $8.7M | $4.5M | $125.7M |
| Oct 2029 | $13.3M | $16.3M | $-3.0M | $120.5M |
| Sep 2029 | $13.7M | $11.5M | $2.2M | $122.8M |
| Aug 2029 | $42.2M | $8.3M | $34.0M | $120.4M |
| Jul 2029 | $14.0M | $11.4M | $2.5M | $85.9M |
| Jun 2029 | $22.4M | $7.7M | $14.7M | $82.6M |
| May 2029 | $14.9M | $10.0M | $5.0M | $75.8M |
| Apr 2029 | $15.2M | $10.1M | $5.0M | $70.3M |
| Mar 2029 | $15.0M | $8.6M | $6.4M | $64.8M |
| Feb 2029 | $16.3M | $11.3M | $4.9M | $57.9M |
| Jan 2029 | $16.1M | $8.4M | $7.6M | $53.1M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.3M |
| Beacon Telecom | $2.1M |