| Droits TV | $6.5M |
| Bonus TV de Classement | $3.1M |
| Jour de match | $0 |
| Sponsoring | $460K |
| Merchandising | $4.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $250K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $9.9M |
| Salaires staff | $60K |
| Amortissement Transferts | $306K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $2.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2028 | $15.2M | $12.6M | $2.6M | $86.2M |
| Jan 2028 | $33.4M | $12.2M | $21.3M | $83.3M |
| Dec 2027 | $15.2M | $10.1M | $5.1M | $63.4M |
| Nov 2027 | $15.4M | $10.7M | $4.7M | $58.1M |
| Oct 2027 | $14.5M | $12.8M | $1.7M | $53.1M |
| Sep 2027 | $13.4M | $11.3M | $2.2M | $51.1M |
| Aug 2027 | $14.0M | $10.9M | $3.1M | $48.7M |
| Jul 2027 | $17.3M | $10.2M | $7.1M | $45.7M |
| Jun 2027 | $13.6M | $10.0M | $3.6M | $44.5M |
| May 2027 | $12.6M | $10.4M | $2.3M | $40.8M |
| Apr 2027 | $12.3M | $9.9M | $2.4M | $38.4M |
| Mar 2027 | $12.8M | $10.5M | $2.2M | $35.8M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.6M |
| Riverstone Logistics | $2.9M |