| Droits TV | $5.9M |
| Bonus TV de Classement | $2.3M |
| Jour de match | $0 |
| Sponsoring | $389K |
| Merchandising | $3.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $8K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.5M |
| Salaires staff | $37K |
| Amortissement Transferts | $390K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $12.0M | $8.7M | $3.3M | $134.5M |
| Aug 2028 | $12.0M | $7.0M | $5.0M | $130.7M |
| Jul 2028 | $13.3M | $7.1M | $6.1M | $128.1M |
| Jun 2028 | $29.9M | $5.3M | $24.7M | $129.0M |
| May 2028 | $12.3M | $7.2M | $5.1M | $112.6M |
| Apr 2028 | $12.2M | $5.6M | $6.6M | $107.4M |
| Mar 2028 | $12.6M | $5.6M | $7.0M | $100.7M |
| Feb 2028 | $12.9M | $5.7M | $7.2M | $93.7M |
| Jan 2028 | $13.2M | $5.5M | $7.7M | $86.4M |
| Dec 2027 | $12.2M | $5.5M | $6.7M | $78.6M |
| Nov 2027 | $11.5M | $5.7M | $5.8M | $71.9M |
| Oct 2027 | $11.4M | $5.3M | $6.0M | $66.0M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.2M |
| Beacon Telecom | $2.5M |