| Droits TV | $822K |
| Bonus TV de Classement | $49K |
| Jour de match | $0 |
| Sponsoring | $466K |
| Merchandising | $4.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.8M |
| Salaires staff | $55K |
| Amortissement Transferts | $391K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $6.3M | $5.4M | $883K | $26.1M |
| Aug 2028 | $7.1M | $5.4M | $1.7M | $25.5M |
| Jul 2028 | $7.1M | $6.2M | $851K | $23.4M |
| Jun 2028 | $7.4M | $5.0M | $2.4M | $24.2M |
| May 2028 | $7.7M | $5.8M | $1.9M | $26.0M |
| Apr 2028 | $7.6M | $5.0M | $2.5M | $24.0M |
| Mar 2028 | $7.6M | $5.3M | $2.3M | $21.2M |
| Feb 2028 | $8.7M | $6.1M | $2.6M | $18.6M |
| Jan 2028 | $8.5M | $4.5M | $4.0M | $23.0M |
| Dec 2027 | $8.3M | $5.2M | $3.1M | $18.9M |
| Nov 2027 | $8.1M | $5.1M | $3.0M | $15.7M |
| Oct 2027 | $7.3M | $5.8M | $1.5M | $12.5M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.7M |
| Northwind Insurance | $2.9M |