| Droits TV | $4.8M |
| Bonus TV de Classement | $2.3M |
| Jour de match | $422K |
| Sponsoring | $317K |
| Merchandising | $2.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $21K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.4M |
| Salaires staff | $54K |
| Amortissement Transferts | $323K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $10.1M | $8.4M | $1.7M | $105.0M |
| Mai 2028 | $9.8M | $8.1M | $1.7M | $103.0M |
| Avr 2028 | $9.0M | $8.1M | $905K | $101.0M |
| Mars 2028 | $9.9M | $8.5M | $1.4M | $99.8M |
| Févr 2028 | $9.6M | $8.1M | $1.5M | $98.0M |
| Janv 2028 | $16.8M | $4.8M | $12.0M | $96.2M |
| Déc 2027 | $13.1M | $5.1M | $8.0M | $92.2M |
| Nov 2027 | $12.5M | $5.4M | $7.0M | $84.0M |
| Oct 2027 | $13.7M | $6.1M | $7.6M | $76.8M |
| Sept 2027 | $14.0M | $6.6M | $7.5M | $69.0M |
| Août 2027 | $13.4M | $6.6M | $6.9M | $61.3M |
| Juil 2027 | $10.9M | $4.9M | $6.0M | $64.2M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.2M |
| Northwind Insurance | $1.6M |