| Droits TV | $4.1M |
| Bonus TV de Classement | $2.0M |
| Jour de match | $142K |
| Sponsoring | $228K |
| Merchandising | $2.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $7K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.5M |
| Salaires staff | $66K |
| Amortissement Transferts | $92K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2028 | $8.9M | $7.2M | $1.6M | $49.7M |
| Mar 2028 | $8.9M | $6.5M | $2.4M | $48.0M |
| Feb 2028 | $15.2M | $6.0M | $9.2M | $45.5M |
| Jan 2028 | $16.9M | $5.4M | $11.5M | $40.6M |
| Dec 2027 | $8.9M | $6.3M | $2.7M | $29.1M |
| Nov 2027 | $8.9M | $6.4M | $2.5M | $26.4M |
| Oct 2027 | $9.0M | $7.7M | $1.4M | $23.8M |
| Sep 2027 | $9.1M | $12.8M | $-3.7M | $22.4M |
| Aug 2027 | $9.0M | $7.0M | $2.0M | $27.6M |
| Jul 2027 | $8.2M | $6.5M | $1.7M | $25.6M |
| Jun 2027 | $8.4M | $6.9M | $1.5M | $23.8M |
| May 2027 | $8.1M | $7.6M | $469K | $22.3M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.3M |
| Northwind Insurance | $1.4M |