| Droits TV | $699K |
| Bonus TV de Classement | $264K |
| Jour de match | $0 |
| Sponsoring | $396K |
| Merchandising | $2.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $314K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.3M |
| Salaires staff | $29K |
| Amortissement Transferts | $253K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $2.3M |
| Entretien installations | $854K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $4.2M | $6.7M | $-2.5M | $7.0M |
| Aug 2028 | $3.9M | $4.0M | $-134K | $9.3M |
| Jul 2028 | $4.7M | $3.9M | $832K | $9.3M |
| Jun 2028 | $5.3M | $3.1M | $2.2M | $12.8M |
| May 2028 | $4.0M | $4.6M | $-605K | $14.8M |
| Apr 2028 | $4.1M | $3.4M | $760K | $15.3M |
| Mar 2028 | $4.2M | $3.4M | $801K | $14.5M |
| Feb 2028 | $4.2M | $3.4M | $751K | $13.6M |
| Jan 2028 | $4.2M | $3.2M | $1.0M | $13.8M |
| Dec 2027 | $4.1M | $3.3M | $795K | $12.8M |
| Nov 2027 | $4.2M | $3.3M | $888K | $11.9M |
| Oct 2027 | $4.2M | $3.3M | $966K | $11.4M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $2.3M |
| Northwind Insurance | $2.5M |