| Droits TV | $5.7M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $232K |
| Merchandising | $3.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $88K |
| Amortissement Transferts | $33K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Janv 2028 | $9.7M | $4.0M | $5.7M | $79.5M |
| Déc 2027 | $9.2M | $4.5M | $4.7M | $73.8M |
| Nov 2027 | $8.1M | $5.0M | $3.1M | $69.1M |
| Oct 2027 | $10.2M | $6.5M | $3.6M | $66.0M |
| Sept 2027 | $9.5M | $5.6M | $3.9M | $62.3M |
| Août 2027 | $11.7M | $5.0M | $6.7M | $58.4M |
| Juil 2027 | $9.2M | $4.8M | $4.4M | $51.6M |
| Juin 2027 | $9.4M | $5.5M | $3.9M | $47.2M |
| Mai 2027 | $9.6M | $8.9M | $712K | $43.2M |
| Avr 2027 | $9.1M | $5.3M | $3.7M | $42.5M |
| Mars 2027 | $8.6M | $4.1M | $4.5M | $69.2M |
| Févr 2027 | $8.8M | $4.2M | $4.7M | $64.7M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.5M |
| Riverstone Logistics | $1.3M |