| Droits TV | $2.4M |
| Bonus TV de Classement | $524K |
| Jour de match | $0 |
| Sponsoring | $499K |
| Merchandising | $2.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.9M |
| Salaires staff | $109K |
| Amortissement Transferts | $377K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $42K |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Avr 2028 | $6.0M | $4.7M | $1.2M | $68.4M |
| Mars 2028 | $7.6M | $4.6M | $3.0M | $66.8M |
| Févr 2028 | $7.0M | $3.4M | $3.6M | $63.5M |
| Janv 2028 | $7.1M | $3.4M | $3.7M | $70.0M |
| Déc 2027 | $10.3M | $3.9M | $6.4M | $66.2M |
| Nov 2027 | $5.8M | $3.6M | $2.2M | $59.6M |
| Oct 2027 | $6.5M | $4.6M | $1.9M | $57.2M |
| Sept 2027 | $6.9M | $4.3M | $2.6M | $55.1M |
| Août 2027 | $6.6M | $3.9M | $2.7M | $52.7M |
| Juil 2027 | $6.1M | $3.6M | $2.5M | $54.7M |
| Juin 2027 | $5.9M | $3.8M | $2.1M | $52.1M |
| Mai 2027 | $5.7M | $4.5M | $1.2M | $49.9M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $840K |
| Riverstone Logistics | $934K |
| Vanguard Industries | $4.2M |