| Droits TV | $3.8M |
| Bonus TV de Classement | $615K |
| Jour de match | $198K |
| Sponsoring | $267K |
| Merchandising | $2.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $21K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.9M |
| Salaires staff | $52K |
| Amortissement Transferts | $40K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2028 | $6.9M | $5.2M | $1.7M | $75.1M |
| Oct 2028 | $6.9M | $5.7M | $1.3M | $73.4M |
| Sep 2028 | $6.8M | $5.8M | $1.1M | $72.0M |
| Aug 2028 | $6.9M | $4.4M | $2.5M | $70.9M |
| Jul 2028 | $7.3M | $4.4M | $3.0M | $68.4M |
| Jun 2028 | $10.1M | $4.2M | $5.8M | $66.2M |
| May 2028 | $7.2M | $5.5M | $1.7M | $60.3M |
| Apr 2028 | $7.7M | $4.4M | $3.2M | $58.6M |
| Mar 2028 | $7.8M | $4.3M | $3.5M | $55.3M |
| Feb 2028 | $9.5M | $5.4M | $4.1M | $51.8M |
| Jan 2028 | $7.4M | $4.4M | $3.0M | $47.8M |
| Dec 2027 | $7.7M | $5.2M | $2.5M | $44.7M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.5M |
| Riverstone Logistics | $1.7M |