| Droits TV | $844K |
| Bonus TV de Classement | $387K |
| Jour de match | $256K |
| Sponsoring | $512K |
| Merchandising | $2.8M |
| Prime de Coupe | $64K |
| Prime Européenne | $0 |
| Paiement parachute | $4.8M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.6M |
| Salaires staff | $43K |
| Amortissement Transferts | $16K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $7K |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $9.7M | $5.2M | $4.5M | $100.3M |
| Mai 2028 | $15.6M | $6.4M | $9.1M | $95.8M |
| Avr 2028 | $15.9M | $4.7M | $11.2M | $86.6M |
| Mars 2028 | $15.9M | $4.7M | $11.2M | $75.4M |
| Févr 2028 | $11.1M | $4.9M | $6.3M | $64.2M |
| Janv 2028 | $17.4M | $4.6M | $12.8M | $57.9M |
| Déc 2027 | $12.2M | $4.9M | $7.3M | $45.8M |
| Nov 2027 | $12.2M | $5.5M | $6.7M | $38.6M |
| Oct 2027 | $11.7M | $6.4M | $5.4M | $31.9M |
| Sept 2027 | $12.5M | $5.7M | $6.8M | $26.5M |
| Août 2027 | $13.0M | $6.6M | $6.4M | $19.9M |
| Juil 2027 | $14.2M | $13.0M | $1.2M | $13.5M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $3.2M |
| Beacon Telecom | $2.9M |