| Droits TV | $810K |
| Bonus TV de Classement | $61K |
| Jour de match | $0 |
| Sponsoring | $401K |
| Merchandising | $4.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $9.0M |
| Salaires staff | $50K |
| Amortissement Transferts | $560K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $79K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $5.9M | $10.8M | $-4.9M | $8.5M |
| Juil 2028 | $6.6M | $7.4M | $-765K | $14.4M |
| Juin 2028 | $9.9M | $8.6M | $1.4M | $42.9M |
| Mai 2028 | $10.2M | $9.0M | $1.1M | $41.5M |
| Avr 2028 | $11.3M | $9.6M | $1.7M | $40.3M |
| Mars 2028 | $13.1M | $10.0M | $3.1M | $38.5M |
| Févr 2028 | $26.3M | $13.6M | $12.7M | $36.4M |
| Janv 2028 | $11.5M | $9.5M | $2.0M | $23.7M |
| Déc 2027 | $11.7M | $9.5M | $2.1M | $21.6M |
| Nov 2027 | $12.6M | $9.6M | $3.0M | $19.4M |
| Oct 2027 | $10.9M | $17.7M | $-6.7M | $18.1M |
| Sept 2027 | $8.1M | $14.4M | $-6.3M | $24.8M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.4M |
| Beacon Telecom | $2.5M |