| Droits TV | $4.8M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $0 |
| Sponsoring | $305K |
| Merchandising | $4.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.9M |
| Salaires staff | $44K |
| Amortissement Transferts | $39K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $13.0M | $7.8M | $5.2M | $130.1M |
| Jun 2028 | $17.9M | $6.2M | $11.7M | $125.8M |
| May 2028 | $11.0M | $7.2M | $3.8M | $114.0M |
| Apr 2028 | $11.4M | $6.6M | $4.8M | $110.2M |
| Mar 2028 | $11.9M | $8.1M | $3.8M | $105.4M |
| Feb 2028 | $13.6M | $9.7M | $4.0M | $101.5M |
| Jan 2028 | $11.7M | $7.1M | $4.7M | $97.7M |
| Dec 2027 | $12.9M | $8.0M | $5.0M | $93.1M |
| Nov 2027 | $10.9M | $7.2M | $3.6M | $88.1M |
| Oct 2027 | $11.4M | $9.1M | $2.4M | $84.4M |
| Sep 2027 | $11.0M | $7.1M | $3.9M | $82.0M |
| Aug 2027 | $11.6M | $6.7M | $4.9M | $78.1M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.9M |
| Northwind Insurance | $1.7M |