| Droits TV | $3.6M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $691K |
| Sponsoring | $243K |
| Merchandising | $2.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.7M |
| Salaires staff | $48K |
| Amortissement Transferts | $267K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $914 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2028 | $8.3M | $5.5M | $2.7M | $64.5M |
| Oct 2028 | $7.9M | $6.2M | $1.7M | $61.5M |
| Sep 2028 | $7.9M | $5.6M | $2.3M | $59.6M |
| Aug 2028 | $9.2M | $5.3M | $3.9M | $57.5M |
| Jul 2028 | $8.5M | $5.5M | $3.0M | $57.5M |
| Jun 2028 | $9.2M | $5.3M | $3.9M | $54.3M |
| May 2028 | $9.3M | $5.5M | $3.8M | $50.2M |
| Apr 2028 | $11.4M | $6.1M | $5.3M | $47.1M |
| Mar 2028 | $7.8M | $6.0M | $1.8M | $44.7M |
| Feb 2028 | $6.9M | $5.4M | $1.5M | $42.7M |
| Jan 2028 | $8.7M | $5.7M | $3.0M | $41.0M |
| Dec 2027 | $6.8M | $5.2M | $1.6M | $37.9M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.3M |
| Beacon Telecom | $1.6M |