| Droits TV | $1.1M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $167K |
| Merchandising | $4K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $334K |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $36K |
| Amortissement Transferts | $232K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $207K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2028 | $1.6M | $3.2M | $-1.5M | $12.4M |
| May 2028 | $216K | $3.6M | $-3.3M | $13.8M |
| Apr 2028 | $231K | $3.5M | $-3.3M | $17.1M |
| Mar 2028 | $265K | $3.4M | $-3.1M | $20.6M |
| Feb 2028 | $240K | $5.2M | $-5.0M | $23.8M |
| Jan 2028 | $460K | $4.4M | $-3.9M | $30.4M |
| Dec 2027 | $284K | $7.1M | $-6.8M | $34.9M |
| Nov 2027 | $318K | $4.8M | $-4.4M | $42.5M |
| Oct 2027 | $304K | $4.2M | $-3.9M | $48.1M |
| Sep 2027 | $278K | $7.0M | $-6.7M | $53.4M |
| Aug 2027 | $215K | $3.2M | $-2.9M | $62.0M |
| Jul 2027 | $1.5M | $3.2M | $-1.7M | $67.1M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $925K |
| Riverstone Logistics | $1.1M |