| Droits TV | $3.4M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $41K |
| Sponsoring | $234K |
| Merchandising | $2.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $200K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.0M |
| Salaires staff | $46K |
| Amortissement Transferts | $134K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $9.1M | $4.5M | $4.5M | $63.4M |
| Jul 2028 | $14.9M | $5.5M | $9.4M | $58.7M |
| Jun 2028 | $7.5M | $5.0M | $2.5M | $49.2M |
| May 2028 | $7.9M | $5.7M | $2.2M | $46.6M |
| Apr 2028 | $9.8M | $5.3M | $4.6M | $44.2M |
| Mar 2028 | $9.0M | $5.1M | $3.9M | $39.5M |
| Feb 2028 | $7.7M | $5.5M | $2.3M | $77.7M |
| Jan 2028 | $16.3M | $5.1M | $11.2M | $75.3M |
| Dec 2027 | $10.6M | $4.9M | $5.6M | $65.5M |
| Nov 2027 | $11.1M | $4.5M | $6.6M | $59.8M |
| Oct 2027 | $9.6M | $5.0M | $4.6M | $53.0M |
| Sep 2027 | $10.4M | $4.7M | $5.7M | $48.3M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.4M |
| Northwind Insurance | $1.4M |