| Droits TV | $899K |
| Bonus TV de Classement | $146K |
| Jour de match | $865K |
| Sponsoring | $437K |
| Merchandising | $8.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $49K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.1M |
| Salaires staff | $70K |
| Amortissement Transferts | $562K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.9M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2027 | $11.2M | $5.6M | $5.6M | $33.8M |
| Avr 2027 | $12.4M | $5.7M | $6.7M | $27.6M |
| Mars 2027 | $13.6M | $6.3M | $7.3M | $20.4M |
| Févr 2027 | $13.4M | $6.6M | $6.8M | $12.6M |
| Janv 2027 | $11.7M | $5.6M | $6.1M | $7.7M |
| Déc 2026 | $14.3M | $5.5M | $8.8M | $1.1M |
| Nov 2026 | $11.9M | $5.3M | $6.6M | $-8.2M |
| Oct 2026 | $11.7M | $7.2M | $4.5M | $-15.3M |
| Sept 2026 | $19.5M | $3.3M | $16.2M | $-20.3M |
| Août 2026 | $0 | $0 | $0 | $12.7M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.6M |
| Riverstone Logistics | $2.6M |