| Droits TV | $736K |
| Bonus TV de Classement | $23K |
| Jour de match | $0 |
| Sponsoring | $487K |
| Merchandising | $2.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.7M |
| Salaires staff | $51K |
| Amortissement Transferts | $155K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $806K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $5.1M | $4.7M | $433K | $11.2M |
| Aug 2028 | $4.3M | $5.0M | $-779K | $11.0M |
| Jul 2028 | $4.3M | $4.8M | $-574K | $11.7M |
| Jun 2028 | $4.4M | $4.4M | $2K | $12.2M |
| May 2028 | $4.4M | $5.6M | $-1.2M | $12.1M |
| Apr 2028 | $4.5M | $4.9M | $-353K | $13.2M |
| Mar 2028 | $4.6M | $4.7M | $-35K | $13.4M |
| Feb 2028 | $5.3M | $5.6M | $-256K | $13.2M |
| Jan 2028 | $4.8M | $4.6M | $198K | $17.3M |
| Dec 2027 | $4.8M | $4.9M | $-95K | $17.0M |
| Nov 2027 | $4.8M | $4.7M | $182K | $17.0M |
| Oct 2027 | $5.0M | $6.5M | $-1.5M | $16.8M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $3.0M |
| Beacon Telecom | $2.8M |