| Droits TV | $4.6M |
| Bonus TV de Classement | $770K |
| Jour de match | $381K |
| Sponsoring | $319K |
| Merchandising | $2.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.0M |
| Salaires staff | $77K |
| Amortissement Transferts | $20K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| 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 |
| Jul 2027 | $9.4M | $5.7M | $3.8M | $55.4M |
| Jun 2027 | $10.9M | $4.7M | $6.2M | $52.7M |
| May 2027 | $8.2M | $5.4M | $2.8M | $46.5M |
| Apr 2027 | $8.6M | $5.2M | $3.4M | $43.7M |
| Mar 2027 | $11.8M | $5.4M | $6.4M | $40.3M |
| Feb 2027 | $10.1M | $5.8M | $4.3M | $33.9M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.8M |
| Beacon Telecom | $2.0M |