| Droits TV | $4.8M |
| Bonus TV de Classement | $483K |
| Jour de match | $0 |
| Sponsoring | $319K |
| Merchandising | $2.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $20.0M |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.9M |
| Salaires staff | $51K |
| Amortissement Transferts | $20K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $28.5M | $6.3M | $22.2M | $101.0M |
| Jun 2028 | $10.5M | $4.7M | $5.8M | $78.8M |
| May 2028 | $7.7M | $4.9M | $2.8M | $72.9M |
| Apr 2028 | $8.0M | $4.8M | $3.2M | $70.1M |
| Mar 2028 | $8.4M | $5.8M | $2.7M | $66.9M |
| Feb 2028 | $8.5M | $7.1M | $1.4M | $64.2M |
| Jan 2028 | $8.6M | $5.4M | $3.1M | $62.8M |
| Dec 2027 | $8.6M | $6.7M | $1.9M | $59.6M |
| Nov 2027 | $8.9M | $6.2M | $2.6M | $57.7M |
| Oct 2027 | $9.1M | $6.4M | $2.7M | $55.1M |
| Sep 2027 | $10.6M | $6.2M | $4.4M | $52.4M |
| Aug 2027 | $8.2M | $5.5M | $2.7M | $48.0M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.8M |
| Beacon Telecom | $2.0M |