| Droits TV | $4.6M |
| Bonus TV de Classement | $358K |
| Jour de match | $0 |
| Sponsoring | $284K |
| Merchandising | $1.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.0M |
| Salaires staff | $45K |
| Amortissement Transferts | $25K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $8K |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $6.9M | $4.3M | $2.7M | $71.4M |
| Jul 2028 | $8.6M | $4.3M | $4.3M | $68.8M |
| Jun 2028 | $9.9M | $4.5M | $5.3M | $65.3M |
| May 2028 | $7.0M | $5.1M | $1.9M | $60.0M |
| Apr 2028 | $7.2M | $4.1M | $3.1M | $58.0M |
| Mar 2028 | $7.6M | $5.5M | $2.1M | $55.0M |
| Feb 2028 | $9.6M | $4.8M | $4.8M | $52.8M |
| Jan 2028 | $7.8M | $3.8M | $4.0M | $48.1M |
| Dec 2027 | $7.8M | $4.0M | $3.7M | $44.1M |
| Nov 2027 | $7.4M | $3.7M | $3.7M | $40.3M |
| Oct 2027 | $7.4M | $3.9M | $3.5M | $36.6M |
| Sep 2027 | $8.1M | $4.6M | $3.5M | $33.1M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.7M |
| Northwind Insurance | $1.7M |