| Droits TV | $1.8M |
| Bonus TV de Classement | $844K |
| Jour de match | $0 |
| Sponsoring | $581K |
| Merchandising | $1.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.5M |
| Salaires staff | $74K |
| Amortissement Transferts | $143K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $6.1M | $5.9M | $259K | $27.9M |
| Jul 2028 | $5.2M | $3.9M | $1.3M | $31.9M |
| Jun 2028 | $7.3M | $4.1M | $3.3M | $35.7M |
| May 2028 | $5.2M | $5.4M | $-172K | $32.4M |
| Apr 2028 | $5.1M | $4.3M | $730K | $32.5M |
| Mar 2028 | $5.5M | $4.8M | $724K | $31.7M |
| Feb 2028 | $8.0M | $6.1M | $1.9M | $30.9M |
| Jan 2028 | $6.0M | $4.7M | $1.3M | $30.6M |
| Dec 2027 | $5.2M | $4.9M | $290K | $29.3M |
| Nov 2027 | $5.3M | $4.6M | $690K | $29.0M |
| Oct 2027 | $4.5M | $5.7M | $-1.2M | $28.2M |
| Sep 2027 | $4.8M | $5.0M | $-174K | $29.4M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $766K |
| Vanguard Industries | $3.3M |
| Meridian Group | $2.9M |