| Droits TV | $5.7M |
| Bonus TV de Classement | $0 |
| Jour de match | $172K |
| Sponsoring | $441K |
| Merchandising | $1.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $66K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $34K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $8.2M | $4.1M | $4.1M | $108.0M |
| Mai 2028 | $8.8M | $4.6M | $4.2M | $103.9M |
| Avr 2028 | $9.1M | $4.2M | $4.8M | $99.7M |
| Mars 2028 | $8.4M | $4.4M | $4.0M | $94.8M |
| Févr 2028 | $9.2M | $4.4M | $4.8M | $90.9M |
| Janv 2028 | $15.5M | $4.2M | $11.3M | $86.0M |
| Déc 2027 | $9.5M | $4.5M | $5.1M | $75.1M |
| Nov 2027 | $10.2M | $4.6M | $5.6M | $70.0M |
| Oct 2027 | $10.0M | $6.9M | $3.1M | $64.4M |
| Sept 2027 | $10.4M | $4.9M | $5.5M | $61.3M |
| Août 2027 | $9.2M | $9.1M | $124K | $55.8M |
| Juil 2027 | $9.3M | $4.1M | $5.2M | $55.7M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.7M |
| Beacon Telecom | $2.6M |