| Droits TV | $3.8M |
| Bonus TV de Classement | $395K |
| Jour de match | $0 |
| Sponsoring | $249K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $69K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $54K |
| Amortissement Transferts | $62K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $240K |
| Entretien installations | $986K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $5.6M | $3.1M | $2.6M | $40.9M |
| Feb 2028 | $5.6M | $3.5M | $2.0M | $38.3M |
| Jan 2028 | $7.4M | $2.8M | $4.6M | $36.3M |
| Dec 2027 | $5.7M | $2.8M | $2.9M | $34.7M |
| Nov 2027 | $5.8M | $3.0M | $2.8M | $31.8M |
| Oct 2027 | $5.8M | $3.6M | $2.2M | $29.0M |
| Sep 2027 | $6.4M | $5.9M | $482K | $26.8M |
| Aug 2027 | $6.7M | $4.1M | $2.6M | $26.3M |
| Jul 2027 | $6.1M | $3.3M | $2.8M | $23.8M |
| Jun 2027 | $6.1M | $3.4M | $2.7M | $20.9M |
| May 2027 | $6.8M | $3.9M | $3.0M | $18.2M |
| Apr 2027 | $7.4M | $3.5M | $3.9M | $15.2M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.4M |
| Northwind Insurance | $1.6M |