| Droits TV | $7.0M |
| Bonus TV de Classement | $214K |
| Jour de match | $300K |
| Sponsoring | $460K |
| Merchandising | $3.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $95K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.7M |
| Salaires staff | $33K |
| Amortissement Transferts | $219K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2028 | $11.1M | $5.7M | $5.4M | $144.6M |
| Oct 2028 | $11.4M | $7.1M | $4.2M | $138.9M |
| Sep 2028 | $11.6M | $5.8M | $5.8M | $134.5M |
| Aug 2028 | $11.9M | $6.4M | $5.5M | $128.5M |
| Jul 2028 | $12.7M | $7.4M | $5.3M | $124.6M |
| Jun 2028 | $11.5M | $5.2M | $6.3M | $126.1M |
| May 2028 | $5.2M | $4.7M | $454K | $119.8M |
| Apr 2028 | $5.1M | $3.9M | $1.2M | $119.3M |
| Mar 2028 | $5.2M | $4.1M | $1.0M | $118.1M |
| Feb 2028 | $10.2M | $4.7M | $5.4M | $117.0M |
| Jan 2028 | $18.4M | $5.8M | $12.6M | $111.5M |
| Dec 2027 | $9.7M | $5.1M | $4.6M | $98.9M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.6M |
| Riverstone Logistics | $3.0M |