| Droits TV | $4.3M |
| Bonus TV de Classement | $2.0M |
| Jour de match | $61K |
| Sponsoring | $269K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $3.0M |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $3K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.5M |
| Salaires staff | $50K |
| Amortissement Transferts | $53K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $11.0M | $4.9M | $6.1M | $92.0M |
| Aug 2028 | $8.0M | $4.9M | $3.2M | $85.9M |
| Jul 2028 | $11.5M | $4.7M | $6.8M | $82.6M |
| Jun 2028 | $7.7M | $4.4M | $3.3M | $75.8M |
| May 2028 | $8.2M | $4.7M | $3.5M | $72.5M |
| Apr 2028 | $8.1M | $4.3M | $3.8M | $68.9M |
| Mar 2028 | $7.2M | $3.9M | $3.3M | $65.1M |
| Feb 2028 | $7.2M | $3.6M | $3.6M | $61.7M |
| Jan 2028 | $11.5M | $3.9M | $7.6M | $58.1M |
| Dec 2027 | $7.2M | $3.2M | $4.0M | $51.3M |
| Nov 2027 | $7.2M | $3.2M | $4.0M | $47.3M |
| Oct 2027 | $7.0M | $4.0M | $3.0M | $43.2M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.7M |
| Riverstone Logistics | $1.5M |