| Droits TV | $7.5M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $1.1M |
| Sponsoring | $514K |
| Merchandising | $7.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $1.8M |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $8.5M |
| Salaires staff | $36K |
| Amortissement Transferts | $340K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $29K |
| Entretien installations | $2.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $20.2M | $11.5M | $8.7M | $370.3M |
| Jan 2029 | $18.4M | $11.1M | $7.3M | $370.1M |
| Dec 2028 | $17.6M | $13.4M | $4.2M | $362.4M |
| Nov 2028 | $18.6M | $14.7M | $3.8M | $357.9M |
| Oct 2028 | $17.7M | $11.2M | $6.5M | $353.7M |
| Sep 2028 | $19.1M | $11.3M | $7.8M | $346.9M |
| Aug 2028 | $19.7M | $9.5M | $10.2M | $340.1M |
| Jul 2028 | $31.8M | $11.1M | $20.6M | $329.6M |
| Jun 2028 | $48.3M | $9.9M | $38.5M | $308.6M |
| May 2028 | $20.0M | $14.4M | $5.6M | $269.8M |
| Apr 2028 | $20.7M | $10.7M | $10.0M | $263.9M |
| Mar 2028 | $21.1M | $9.2M | $11.9M | $253.6M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $3.0M |
| Northwind Insurance | $3.2M |