| Droits TV | $7.5M |
| Bonus TV de Classement | $0 |
| Jour de match | $1.9M |
| Sponsoring | $491K |
| Merchandising | $6.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $19K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.4M |
| Salaires staff | $51K |
| Amortissement Transferts | $453K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $2.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2029 | $16.5M | $8.3M | $8.1M | $213.7M |
| Dec 2028 | $16.2M | $8.3M | $7.8M | $205.1M |
| Nov 2028 | $17.4M | $8.6M | $8.8M | $196.8M |
| Oct 2028 | $15.3M | $8.9M | $6.5M | $187.6M |
| Sep 2028 | $15.0M | $8.1M | $7.0M | $180.6M |
| Aug 2028 | $15.1M | $8.7M | $6.5M | $173.5M |
| Jul 2028 | $22.5M | $10.0M | $12.5M | $169.9M |
| Jun 2028 | $26.8M | $8.4M | $18.4M | $161.5M |
| May 2028 | $18.2M | $8.1M | $10.1M | $142.7M |
| Apr 2028 | $18.7M | $7.6M | $11.1M | $132.3M |
| Mar 2028 | $18.7M | $9.6M | $9.1M | $120.8M |
| Feb 2028 | $19.9M | $8.7M | $11.2M | $111.4M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $3.0M |
| Beacon Telecom | $2.9M |