| Droits TV | $4.0M |
| Bonus TV de Classement | $653K |
| Jour de match | $0 |
| Sponsoring | $280K |
| Merchandising | $2.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $100K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.3M |
| Salaires staff | $112K |
| Amortissement Transferts | $402K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $7.2M | $5.1M | $2.1M | $25.8M |
| Janv 2028 | $9.6M | $8.6M | $998K | $23.3M |
| Déc 2027 | $7.3M | $7.5M | $-169K | $21.9M |
| Nov 2027 | $7.2M | $5.5M | $1.7M | $21.7M |
| Oct 2027 | $7.1M | $6.0M | $1.1M | $19.7M |
| Sept 2027 | $8.1M | $6.7M | $1.4M | $18.8M |
| Août 2027 | $7.5M | $5.9M | $1.6M | $17.1M |
| Juil 2027 | $8.0M | $6.0M | $2.0M | $19.0M |
| Juin 2027 | $7.5M | $6.2M | $1.3M | $16.7M |
| Mai 2027 | $11.5M | $5.4M | $6.2M | $15.1M |
| Avr 2027 | $8.6M | $4.3M | $4.3M | $17.1M |
| Mars 2027 | $7.0M | $3.4M | $3.6M | $39.7M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.7M |
| Beacon Telecom | $1.7M |