| Droits TV | $5.3M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $1.2M |
| Sponsoring | $168K |
| Merchandising | $2.4M |
| Prime de Coupe | $1.5M |
| Prime Européenne | $1.4M |
| Paiement parachute | $0 |
| Primes | $1.5M |
| Indemnités de Prêt (Revenu) | $18K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.2M |
| Salaires staff | $82K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $230K |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $15.9M | $4.9M | $11.0M | $65.0M |
| Dec 2027 | $10.3M | $4.8M | $5.5M | $56.5M |
| Nov 2027 | $10.3M | $4.5M | $5.8M | $51.0M |
| Oct 2027 | $9.6M | $6.2M | $3.4M | $45.2M |
| Sep 2027 | $9.7M | $4.6M | $5.1M | $41.8M |
| Aug 2027 | $8.6M | $4.4M | $4.2M | $36.7M |
| Jul 2027 | $13.2M | $5.4M | $7.8M | $32.5M |
| Jun 2027 | $8.0M | $5.5M | $2.5M | $24.7M |
| May 2027 | $8.0M | $7.0M | $1.0M | $22.2M |
| Apr 2027 | $7.7M | $5.6M | $2.1M | $21.2M |
| Mar 2027 | $6.2M | $5.1M | $1.2M | $19.1M |
| Feb 2027 | $6.3M | $4.2M | $2.1M | $17.9M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.1M |
| Northwind Insurance | $901K |
| Meridian Group | $3.3M |