| Droits TV | $2.9M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $415K |
| Sponsoring | $164K |
| Merchandising | $3.1M |
| Prime de Coupe | $770K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $206K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.8M |
| Salaires staff | $73K |
| Amortissement Transferts | $60K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $440K |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $9.2M | $5.9M | $3.3M | $36.1M |
| Feb 2028 | $8.8M | $5.6M | $3.2M | $32.7M |
| Jan 2028 | $8.5M | $4.8M | $3.6M | $29.5M |
| Dec 2027 | $8.9M | $5.8M | $3.2M | $25.9M |
| Nov 2027 | $8.6M | $5.0M | $3.5M | $22.6M |
| Oct 2027 | $7.9M | $5.5M | $2.4M | $19.0M |
| Sep 2027 | $8.7M | $5.4M | $3.3M | $16.6M |
| Aug 2027 | $8.1M | $3.9M | $4.1M | $43.4M |
| Jul 2027 | $9.7M | $3.5M | $6.2M | $39.2M |
| Jun 2027 | $10.9M | $3.7M | $7.2M | $36.2M |
| May 2027 | $6.8M | $5.2M | $1.6M | $29.0M |
| Apr 2027 | $7.0M | $3.5M | $3.5M | $27.4M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.0M |
| Beacon Telecom | $932K |