| Droits TV | $2.7M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $0 |
| Sponsoring | $177K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.6M |
| Salaires staff | $26K |
| Amortissement Transferts | $159K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2029 | $5.5M | $4.9M | $619K | $41.0M |
| Dec 2028 | $7.5M | $4.4M | $3.1M | $40.2M |
| Nov 2028 | $5.6M | $6.5M | $-898K | $36.9M |
| Oct 2028 | $5.5M | $6.1M | $-545K | $37.7M |
| Sep 2028 | $4.9M | $5.6M | $-678K | $38.0M |
| Aug 2028 | $8.4M | $5.5M | $2.9M | $38.6M |
| Jul 2028 | $4.8M | $4.8M | $-27K | $35.5M |
| Jun 2028 | $5.0M | $4.9M | $105K | $35.4M |
| May 2028 | $5.8M | $5.7M | $94K | $35.1M |
| Apr 2028 | $7.1M | $5.3M | $1.9M | $34.9M |
| Mar 2028 | $8.5M | $4.2M | $4.4M | $33.0M |
| Feb 2028 | $5.8M | $4.0M | $1.8M | $35.8M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.2M |
| Northwind Insurance | $966K |