| Droits TV | $4.0M |
| Bonus TV de Classement | $916K |
| Jour de match | $0 |
| Sponsoring | $297K |
| Merchandising | $2.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.3M |
| Salaires staff | $57K |
| Amortissement Transferts | $714K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $7.8M | $6.4M | $1.4M | $38.0M |
| Mai 2028 | $7.7M | $6.6M | $1.2M | $36.0M |
| Avr 2028 | $8.1M | $11.6M | $-3.5M | $34.1M |
| Mars 2028 | $8.9M | $8.1M | $852K | $36.8M |
| Févr 2028 | $8.4M | $6.9M | $1.5M | $36.9M |
| Janv 2028 | $8.4M | $6.5M | $1.9M | $34.7M |
| Déc 2027 | $8.8M | $7.2M | $1.7M | $32.1M |
| Nov 2027 | $8.9M | $7.0M | $1.9M | $29.8M |
| Oct 2027 | $9.1M | $9.4M | $-346K | $27.2M |
| Sept 2027 | $9.4M | $8.3M | $1.1M | $26.9M |
| Août 2027 | $9.6M | $6.9M | $2.7M | $25.2M |
| Juil 2027 | $20.0M | $6.2M | $13.8M | $41.7M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.8M |
| Beacon Telecom | $1.7M |