| Droits TV | $4.0M |
| Bonus TV de Classement | $160K |
| Jour de match | $977K |
| Sponsoring | $232K |
| Merchandising | $2.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $241K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.7M |
| Salaires staff | $66K |
| Amortissement Transferts | $71K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $238K |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $8.5M | $5.6M | $2.9M | $99.2M |
| Juil 2028 | $8.9M | $5.6M | $3.3M | $97.5M |
| Juin 2028 | $9.1M | $5.7M | $3.4M | $94.1M |
| Mai 2028 | $8.9M | $6.6M | $2.3M | $90.7M |
| Avr 2028 | $8.4M | $5.0M | $3.3M | $88.3M |
| Mars 2028 | $9.1M | $4.4M | $4.8M | $87.9M |
| Févr 2028 | $7.6M | $3.9M | $3.7M | $83.2M |
| 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 |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.5M |
| Riverstone Logistics | $1.3M |