| Droits TV | $3.5M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $356K |
| Sponsoring | $249K |
| Merchandising | $2.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $227K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.4M |
| Salaires staff | $78K |
| Amortissement Transferts | $38K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $644K |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $13.5M | $5.6M | $7.9M | $25.0M |
| Janv 2028 | $7.8M | $4.9M | $2.9M | $17.0M |
| Déc 2027 | $7.3M | $5.7M | $1.6M | $14.1M |
| Nov 2027 | $6.8M | $5.0M | $1.8M | $12.5M |
| Oct 2027 | $6.7M | $13.1M | $-6.4M | $10.7M |
| Sept 2027 | $7.3M | $5.2M | $2.1M | $17.0M |
| Août 2027 | $8.8M | $4.6M | $4.2M | $14.8M |
| Juil 2027 | $10.1M | $4.7M | $5.5M | $44.4M |
| Juin 2027 | $12.2M | $4.4M | $7.9M | $38.8M |
| Mai 2027 | $7.1M | $4.9M | $2.2M | $30.9M |
| Avr 2027 | $13.5M | $4.9M | $8.6M | $28.7M |
| Mars 2027 | $7.2M | $5.2M | $2.1M | $20.0M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.4M |
| Riverstone Logistics | $1.6M |