| Droits TV | $780K |
| Bonus TV de Classement | $369K |
| Jour de match | $677K |
| Sponsoring | $455K |
| Merchandising | $6.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $30K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.4M |
| Salaires staff | $70K |
| Amortissement Transferts | $686K |
| Intérêts de la Dette | $31K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2028 | $8.4M | $7.7M | $696K | $-8.0M |
| Apr 2028 | $9.1M | $9.0M | $89K | $-9.4M |
| Mar 2028 | $8.6M | $7.6M | $1.0M | $-10.2M |
| Feb 2028 | $11.9M | $8.2M | $3.6M | $-11.9M |
| Jan 2028 | $9.7M | $7.9M | $1.8M | $-11.3M |
| Dec 2027 | $10.0M | $9.3M | $709K | $-13.7M |
| Nov 2027 | $9.1M | $8.1M | $972K | $-15.0M |
| Oct 2027 | $8.3M | $8.8M | $-571K | $-16.6M |
| Sep 2027 | $7.4M | $8.1M | $-653K | $-16.6M |
| Aug 2027 | $16.6M | $7.9M | $8.7M | $16.3M |
| Jul 2027 | $9.3M | $5.7M | $3.6M | $10.6M |
| Jun 2027 | $8.6M | $6.4M | $2.3M | $24.9M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.8M |
| Northwind Insurance | $2.6M |