| Droits TV | $7.4M |
| Bonus TV de Classement | $658K |
| Jour de match | $1.9M |
| Sponsoring | $491K |
| Merchandising | $7.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $671K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.1M |
| Salaires staff | $51K |
| Amortissement Transferts | $316K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $2.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2028 | $18.2M | $8.1M | $10.1M | $142.7M |
| Apr 2028 | $18.7M | $7.6M | $11.1M | $132.3M |
| Mar 2028 | $18.7M | $9.6M | $9.1M | $120.8M |
| Feb 2028 | $19.9M | $8.7M | $11.2M | $111.4M |
| Jan 2028 | $21.2M | $7.0M | $14.2M | $109.3M |
| Dec 2027 | $20.8M | $7.3M | $13.4M | $95.0M |
| Nov 2027 | $19.2M | $7.5M | $11.6M | $81.4M |
| Oct 2027 | $17.8M | $7.0M | $10.8M | $70.2M |
| Sep 2027 | $10.2M | $7.5M | $2.7M | $59.3M |
| Aug 2027 | $11.3M | $4.7M | $6.6M | $99.5M |
| Jul 2027 | $12.7M | $4.9M | $7.8M | $92.8M |
| Jun 2027 | $12.7M | $5.4M | $7.3M | $84.9M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $3.0M |
| Beacon Telecom | $2.9M |