| Droits TV | $5.8M |
| Bonus TV de Classement | $2.4M |
| Jour de match | $434K |
| Sponsoring | $429K |
| Merchandising | $2.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $120K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.2M |
| Salaires staff | $56K |
| Amortissement Transferts | $13K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $288K |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2028 | $12.0M | $5.4M | $6.7M | $168.1M |
| Juin 2028 | $12.7M | $5.3M | $7.4M | $162.0M |
| Mai 2028 | $11.9M | $5.4M | $6.5M | $154.6M |
| Avr 2028 | $12.1M | $5.1M | $7.0M | $148.1M |
| Mars 2028 | $11.0M | $5.2M | $5.8M | $141.1M |
| Févr 2028 | $11.1M | $5.3M | $5.8M | $135.3M |
| Janv 2028 | $23.3M | $5.2M | $18.1M | $129.5M |
| Déc 2027 | $11.3M | $5.5M | $5.8M | $111.3M |
| Nov 2027 | $10.7M | $5.1M | $5.5M | $105.5M |
| Oct 2027 | $10.6M | $6.4M | $4.2M | $99.9M |
| Sept 2027 | $11.0M | $5.0M | $5.9M | $95.7M |
| Août 2027 | $12.4M | $5.8M | $6.6M | $89.8M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.4M |
| Riverstone Logistics | $2.7M |