| Droits TV | $2.5M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $0 |
| Sponsoring | $150K |
| Merchandising | $1.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.9M |
| Salaires staff | $65K |
| Amortissement Transferts | $50K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $5K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2027 | $5.9M | $7.1M | $-1.2M | $215.0M |
| Avr 2027 | $7.1M | $8.8M | $-1.8M | $216.2M |
| Mars 2027 | $8.4M | $9.2M | $-750K | $217.9M |
| Févr 2027 | $13.2M | $7.8M | $5.4M | $218.6M |
| Janv 2027 | $23.3M | $8.5M | $14.8M | $213.2M |
| Déc 2026 | $7.1M | $7.5M | $-405K | $198.3M |
| Nov 2026 | $6.9M | $7.5M | $-573K | $198.6M |
| Oct 2026 | $7.1M | $12.1M | $-4.9M | $199.2M |
| Sept 2026 | $25.3M | $8.7M | $16.7M | $204.1M |
| Août 2026 | $0 | $0 | $0 | $263.0M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $916K |
| Riverstone Logistics | $885K |