| Droits TV | $3.8M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $0 |
| Sponsoring | $294K |
| Merchandising | $3.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.7M |
| Salaires staff | $23K |
| Amortissement Transferts | $206K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $9.6M | $5.4M | $4.2M | $95.9M |
| Jun 2028 | $14.8M | $4.5M | $10.2M | $91.5M |
| May 2028 | $8.9M | $5.3M | $3.6M | $81.0M |
| Apr 2028 | $8.8M | $5.0M | $3.8M | $77.8M |
| Mar 2028 | $9.0M | $5.2M | $3.8M | $73.8M |
| Feb 2028 | $9.6M | $7.9M | $1.7M | $69.8M |
| Jan 2028 | $9.5M | $5.0M | $4.5M | $67.9M |
| Dec 2027 | $9.4M | $5.8M | $3.6M | $63.2M |
| Nov 2027 | $9.8M | $5.1M | $4.6M | $59.4M |
| Oct 2027 | $9.8M | $5.4M | $4.4M | $54.5M |
| Sep 2027 | $9.3M | $5.6M | $3.7M | $49.9M |
| Aug 2027 | $8.6M | $4.5M | $4.0M | $62.2M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.8M |
| Northwind Insurance | $1.7M |