| Droits TV | $4.4M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $0 |
| Sponsoring | $274K |
| Merchandising | $2.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.2M |
| Salaires staff | $79K |
| Amortissement Transferts | $278K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $4K |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $8.5M | $6.0M | $2.5M | $21.0M |
| Feb 2028 | $8.9M | $5.2M | $3.8M | $18.3M |
| Jan 2028 | $8.6M | $5.0M | $3.6M | $14.2M |
| Dec 2027 | $9.4M | $5.7M | $3.7M | $10.3M |
| Nov 2027 | $8.8M | $5.9M | $2.9M | $6.4M |
| Oct 2027 | $8.8M | $6.8M | $2.0M | $3.2M |
| Sep 2027 | $21.0M | $9.2M | $11.9M | $898K |
| Aug 2027 | $8.8M | $5.4M | $3.3M | $-11.3M |
| Jul 2027 | $8.6M | $4.7M | $3.9M | $47.0M |
| Jun 2027 | $16.5M | $4.5M | $11.9M | $49.5M |
| May 2027 | $8.6M | $4.8M | $3.8M | $37.6M |
| Apr 2027 | $8.6M | $4.4M | $4.2M | $33.8M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.5M |
| Northwind Insurance | $1.8M |