| Droits TV | $4.0M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $0 |
| Sponsoring | $256K |
| Merchandising | $2.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $100K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.5M |
| Salaires staff | $61K |
| Amortissement Transferts | $746K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $35K |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2028 | $8.4M | $5.8M | $2.6M | $71.0M |
| Juin 2028 | $14.8M | $5.9M | $8.9M | $70.2M |
| Mai 2028 | $8.7M | $8.8M | $-99K | $60.6M |
| Avr 2028 | $8.6M | $6.4M | $2.2M | $59.9M |
| Mars 2028 | $8.6M | $6.5M | $2.1M | $57.0M |
| Févr 2028 | $10.5M | $6.8M | $3.7M | $54.1M |
| Janv 2028 | $9.1M | $5.9M | $3.2M | $49.9M |
| Déc 2027 | $9.0M | $5.9M | $3.0M | $46.0M |
| Nov 2027 | $8.6M | $5.9M | $2.7M | $42.2M |
| Oct 2027 | $8.4M | $8.2M | $235K | $38.8M |
| Sept 2027 | $20.9M | $6.6M | $14.2M | $37.8M |
| Août 2027 | $8.1M | $6.1M | $2.0M | $62.4M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.6M |
| Civic Energy | $1.5M |