| Droits TV | $3.4M |
| Bonus TV de Classement | $134K |
| Jour de match | $0 |
| Sponsoring | $235K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $17K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.1M |
| Salaires staff | $42K |
| Amortissement Transferts | $39K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $914K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $5.0M | $5.1M | $-160K | $43.2M |
| Jul 2028 | $5.0M | $3.8M | $1.2M | $43.4M |
| Jun 2028 | $6.1M | $3.4M | $2.7M | $43.4M |
| May 2028 | $5.1M | $5.0M | $109K | $40.7M |
| Apr 2028 | $5.2M | $3.3M | $1.8M | $40.5M |
| Mar 2028 | $5.3M | $3.7M | $1.6M | $38.7M |
| Feb 2028 | $5.6M | $4.0M | $1.6M | $37.1M |
| Jan 2028 | $5.4M | $3.7M | $1.7M | $35.5M |
| Dec 2027 | $5.3M | $4.2M | $1.0M | $33.8M |
| Nov 2027 | $5.4M | $3.8M | $1.6M | $32.8M |
| Oct 2027 | $5.3M | $4.0M | $1.3M | $31.2M |
| Sep 2027 | $5.6M | $4.9M | $722K | $29.9M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.3M |
| Riverstone Logistics | $1.5M |