| Droits TV | $2.7M |
| Bonus TV de Classement | $210K |
| Jour de match | $0 |
| Sponsoring | $170K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $43K |
| Amortissement Transferts | $36K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $932K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2028 | $4.4M | $3.7M | $690K | $24.4M |
| Apr 2028 | $4.5M | $2.7M | $1.8M | $23.7M |
| Mar 2028 | $4.8M | $3.8M | $997K | $21.9M |
| Feb 2028 | $14.2M | $3.1M | $11.0M | $20.9M |
| Jan 2028 | $5.2M | $2.9M | $2.2M | $11.2M |
| Dec 2027 | $5.3M | $3.0M | $2.3M | $8.9M |
| Nov 2027 | $5.7M | $3.0M | $2.7M | $6.6M |
| Oct 2027 | $6.3M | $3.5M | $2.8M | $3.9M |
| Sep 2027 | $6.0M | $4.9M | $1.2M | $1.1M |
| Aug 2027 | $5.6M | $3.2M | $2.5M | $30.0M |
| Jul 2027 | $5.4M | $2.9M | $2.6M | $27.5M |
| Jun 2027 | $6.9M | $2.8M | $4.1M | $24.9M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.1M |
| Riverstone Logistics | $956K |