| Droits TV | $853K |
| Bonus TV de Classement | $48K |
| Jour de match | $656K |
| Sponsoring | $487K |
| Merchandising | $3.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $149K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.7M |
| Salaires staff | $73K |
| Amortissement Transferts | $34K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $3K |
| Entretien installations | $958K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $5.3M | $5.7M | $-473K | $16.4M |
| Feb 2028 | $11.3M | $6.0M | $5.3M | $16.9M |
| Jan 2028 | $5.5M | $5.6M | $-68K | $11.5M |
| Dec 2027 | $6.0M | $5.9M | $76K | $11.5M |
| Nov 2027 | $5.7M | $6.4M | $-718K | $11.4M |
| Oct 2027 | $5.6M | $6.5M | $-827K | $12.1M |
| Sep 2027 | $5.1M | $9.1M | $-4.1M | $12.9M |
| Aug 2027 | $5.0M | $4.6M | $398K | $18.8M |
| Jul 2027 | $15.1M | $4.8M | $10.3M | $18.4M |
| Jun 2027 | $5.9M | $5.7M | $215K | $8.1M |
| May 2027 | $6.0M | $7.9M | $-1.9M | $7.9M |
| Apr 2027 | $6.0M | $5.1M | $867K | $9.8M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $3.2M |
| Beacon Telecom | $2.7M |