| Droits TV | $4.1M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $0 |
| Sponsoring | $271K |
| Merchandising | $2.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.5M |
| Salaires staff | $38K |
| Amortissement Transferts | $54K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $210K |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $8.5M | $5.3M | $3.3M | $37.8M |
| Jun 2028 | $18.4M | $5.6M | $12.9M | $49.0M |
| May 2028 | $8.5M | $6.4M | $2.1M | $36.0M |
| Apr 2028 | $8.4M | $5.5M | $2.9M | $33.9M |
| Mar 2028 | $8.4M | $5.8M | $2.6M | $31.0M |
| Feb 2028 | $8.5M | $6.1M | $2.4M | $28.3M |
| Jan 2028 | $8.6M | $4.7M | $4.0M | $27.9M |
| Dec 2027 | $9.6M | $5.3M | $4.3M | $23.9M |
| Nov 2027 | $8.2M | $5.2M | $3.0M | $19.6M |
| Oct 2027 | $7.4M | $5.9M | $1.5M | $16.6M |
| Sep 2027 | $9.9M | $6.5M | $3.4M | $15.0M |
| Aug 2027 | $8.7M | $5.0M | $3.6M | $11.6M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.4M |
| Northwind Insurance | $1.8M |