| Droits TV | $698K |
| Bonus TV de Classement | $216K |
| Jour de match | $0 |
| Sponsoring | $369K |
| Merchandising | $2.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $218K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $44K |
| Amortissement Transferts | $92K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $17K |
| Entretien installations | $774K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $4.0M | $3.5M | $467K | $11.9M |
| Aug 2028 | $3.7M | $3.6M | $143K | $11.3M |
| Jul 2028 | $3.8M | $4.8M | $-963K | $11.7M |
| Jun 2028 | $4.9M | $3.1M | $1.8M | $12.6M |
| May 2028 | $3.8M | $2.6M | $1.2M | $12.8M |
| Apr 2028 | $4.0M | $2.7M | $1.3M | $11.6M |
| Mar 2028 | $4.0M | $2.6M | $1.4M | $10.2M |
| Feb 2028 | $4.5M | $3.0M | $1.5M | $8.8M |
| Jan 2028 | $4.2M | $2.5M | $1.7M | $7.3M |
| Dec 2027 | $4.3M | $2.6M | $1.8M | $5.6M |
| Nov 2027 | $4.2M | $2.5M | $1.6M | $4.2M |
| Oct 2027 | $4.1M | $2.4M | $1.6M | $2.6M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.1M |
| Riverstone Logistics | $2.3M |