| Droits TV | $2.1M |
| Bonus TV de Classement | $712K |
| Jour de match | $0 |
| Sponsoring | $147K |
| Merchandising | $1.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $6K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.7M |
| Salaires staff | $66K |
| Amortissement Transferts | $130K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $5.3M | $4.9M | $407K | $13.3M |
| Aug 2028 | $4.7M | $5.4M | $-650K | $12.8M |
| Jul 2028 | $9.1M | $4.9M | $4.1M | $13.3M |
| Jun 2028 | $7.1M | $4.2M | $2.9M | $13.2M |
| May 2028 | $4.5M | $5.5M | $-986K | $10.3M |
| Apr 2028 | $4.6M | $4.6M | $-89K | $11.3M |
| Mar 2028 | $5.3M | $4.3M | $986K | $11.3M |
| Feb 2028 | $7.6M | $5.3M | $2.3M | $10.3M |
| Jan 2028 | $4.9M | $4.2M | $705K | $7.9M |
| Dec 2027 | $4.8M | $4.2M | $608K | $7.2M |
| Nov 2027 | $5.3M | $4.3M | $980K | $6.5M |
| Oct 2027 | $5.2M | $5.9M | $-643K | $5.5M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $864K |
| Beacon Telecom | $898K |