| Droits TV | $6.1M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $178K |
| Sponsoring | $218K |
| Merchandising | $2.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $1.1M |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.1M |
| Salaires staff | $67K |
| Amortissement Transferts | $64K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $11.6M | $4.7M | $6.9M | $132.3M |
| Nov 2028 | $8.2M | $5.1M | $3.1M | $125.4M |
| Oct 2028 | $8.6M | $5.3M | $3.3M | $122.2M |
| Sep 2028 | $8.5M | $6.5M | $2.1M | $118.9M |
| Aug 2028 | $9.6M | $5.8M | $3.8M | $117.7M |
| Jul 2028 | $8.7M | $4.9M | $3.9M | $114.4M |
| Jun 2028 | $8.5M | $4.9M | $3.6M | $110.5M |
| May 2028 | $8.3M | $5.8M | $2.5M | $106.9M |
| Apr 2028 | $9.1M | $4.9M | $4.2M | $104.4M |
| Mar 2028 | $9.2M | $4.5M | $4.7M | $100.1M |
| Feb 2028 | $8.6M | $4.5M | $4.1M | $95.4M |
| Jan 2028 | $10.2M | $4.3M | $5.9M | $91.3M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.3M |
| Northwind Insurance | $1.3M |