| Droits TV | $10.6M |
| Bonus TV de Classement | $612K |
| Jour de match | $173K |
| Sponsoring | $380K |
| Merchandising | $2.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $314K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.5M |
| Salaires staff | $68K |
| Amortissement Transferts | $52K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $14.4M | $5.0M | $9.4M | $89.5M |
| Mai 2028 | $9.6M | $6.8M | $2.8M | $80.1M |
| Avr 2028 | $9.1M | $5.7M | $3.4M | $77.2M |
| Mars 2028 | $9.2M | $6.6M | $2.6M | $73.7M |
| Févr 2028 | $9.5M | $5.8M | $3.7M | $71.1M |
| Janv 2028 | $10.1M | $5.4M | $4.6M | $69.0M |
| Déc 2027 | $9.3M | $5.3M | $4.0M | $64.4M |
| Nov 2027 | $9.4M | $6.1M | $3.3M | $60.4M |
| Oct 2027 | $9.2M | $10.8M | $-1.6M | $57.0M |
| Sept 2027 | $9.6M | $5.5M | $4.1M | $58.6M |
| Août 2027 | $9.6M | $4.7M | $4.8M | $79.8M |
| Juil 2027 | $9.8M | $5.5M | $4.2M | $75.0M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.6M |
| Riverstone Logistics | $2.0M |