| Droits TV | $713K |
| Bonus TV de Classement | $288K |
| Jour de match | $0 |
| Sponsoring | $381K |
| Merchandising | $3.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $130K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.3M |
| Salaires staff | $47K |
| Amortissement Transferts | $315K |
| Intérêts de la Dette | $27K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $984K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $7.5M | $5.7M | $1.8M | $-4.7M |
| Aug 2028 | $9.6M | $4.9M | $4.7M | $-6.8M |
| Jul 2028 | $8.1M | $5.1M | $3.1M | $-8.9M |
| Jun 2028 | $6.6M | $3.8M | $2.8M | $-6.8M |
| May 2028 | $5.4M | $4.1M | $1.3M | $-5.3M |
| Apr 2028 | $5.6M | $4.7M | $995K | $-6.6M |
| Mar 2028 | $6.1M | $4.2M | $1.8M | $-7.7M |
| Feb 2028 | $7.1M | $9.0M | $-1.9M | $-9.6M |
| Jan 2028 | $5.6M | $4.4M | $1.2M | $-7.7M |
| Dec 2027 | $5.6M | $4.5M | $1.1M | $-8.9M |
| Nov 2027 | $5.4M | $4.5M | $966K | $-10.1M |
| Oct 2027 | $5.6M | $5.7M | $-108K | $-11.1M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.2M |
| Civic Energy | $2.4M |