| Droits TV | $4.7M |
| Bonus TV de Classement | $719K |
| Jour de match | $0 |
| Sponsoring | $303K |
| Merchandising | $2.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.3M |
| Salaires staff | $28K |
| Amortissement Transferts | $57K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $8.0M | $6.8M | $1.3M | $72.0M |
| Jul 2028 | $11.4M | $5.3M | $6.1M | $70.7M |
| Jun 2028 | $11.4M | $6.0M | $5.4M | $66.5M |
| May 2028 | $8.1M | $7.1M | $955K | $61.1M |
| Apr 2028 | $8.4M | $6.6M | $1.8M | $60.1M |
| Mar 2028 | $8.7M | $6.0M | $2.8M | $58.4M |
| Feb 2028 | $15.2M | $7.2M | $8.0M | $55.6M |
| Jan 2028 | $9.0M | $6.5M | $2.4M | $47.8M |
| Dec 2027 | $9.3M | $6.8M | $2.5M | $45.4M |
| Nov 2027 | $8.9M | $6.7M | $2.2M | $42.9M |
| Oct 2027 | $8.8M | $7.5M | $1.3M | $40.7M |
| Sep 2027 | $8.8M | $7.4M | $1.4M | $39.4M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.8M |
| Beacon Telecom | $1.8M |