| Droits TV | $4.0M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $775K |
| Sponsoring | $270K |
| Merchandising | $2.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.3M |
| Salaires staff | $64K |
| Amortissement Transferts | $39K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $172K |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $9.0M | $5.1M | $3.9M | $66.2M |
| Mai 2028 | $9.3M | $5.5M | $3.8M | $62.3M |
| Avr 2028 | $7.0M | $5.1M | $1.9M | $58.5M |
| Mars 2028 | $8.7M | $7.5M | $1.3M | $56.5M |
| Févr 2028 | $10.0M | $4.2M | $5.8M | $55.3M |
| Janv 2028 | $14.3M | $4.2M | $10.1M | $49.4M |
| Déc 2027 | $8.9M | $4.7M | $4.2M | $39.3M |
| Nov 2027 | $8.9M | $4.6M | $4.3M | $35.0M |
| Oct 2027 | $8.7M | $5.1M | $3.6M | $30.7M |
| Sept 2027 | $8.5M | $7.8M | $719K | $27.1M |
| Août 2027 | $9.0M | $4.9M | $4.1M | $26.4M |
| Juil 2027 | $8.8M | $4.9M | $3.9M | $22.2M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.7M |
| Riverstone Logistics | $1.5M |