| Droits TV | $5.0M |
| Bonus TV de Classement | $462K |
| Jour de match | $79K |
| Sponsoring | $181K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.2M |
| Salaires staff | $40K |
| Amortissement Transferts | $97K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2028 | $7.3M | $4.5M | $2.8M | $146.8M |
| Oct 2028 | $7.2M | $4.9M | $2.4M | $144.0M |
| Sep 2028 | $7.5M | $5.2M | $2.3M | $141.5M |
| Aug 2028 | $7.8M | $4.9M | $2.9M | $139.1M |
| Jul 2028 | $7.9M | $4.3M | $3.7M | $136.1M |
| Jun 2028 | $7.9M | $4.3M | $3.6M | $133.0M |
| May 2028 | $7.6M | $4.6M | $3.0M | $129.5M |
| Apr 2028 | $8.5M | $4.2M | $4.3M | $126.4M |
| Mar 2028 | $9.5M | $4.4M | $5.1M | $122.0M |
| Feb 2028 | $18.1M | $4.8M | $13.3M | $116.8M |
| Jan 2028 | $26.5M | $4.1M | $22.4M | $103.4M |
| Dec 2027 | $9.0M | $4.0M | $5.0M | $82.7M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.7M |
| Westside Builders | $456K |