| Droits TV | $6.6M |
| Bonus TV de Classement | $2.0M |
| Jour de match | $0 |
| Sponsoring | $766K |
| Merchandising | $2.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $1.7M |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.6M |
| Salaires staff | $72K |
| Amortissement Transferts | $529K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $24K |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $13.6M | $6.9M | $6.8M | $76.8M |
| Mai 2028 | $9.0M | $7.7M | $1.4M | $69.5M |
| Avr 2028 | $9.1M | $6.8M | $2.3M | $67.6M |
| Mars 2028 | $9.1M | $8.7M | $425K | $64.7M |
| Févr 2028 | $9.3M | $6.6M | $2.8M | $64.6M |
| Janv 2028 | $9.8M | $6.1M | $3.8M | $67.3M |
| Déc 2027 | $10.5M | $6.8M | $3.7M | $63.1M |
| Nov 2027 | $9.3M | $5.7M | $3.6M | $58.9M |
| Oct 2027 | $9.5M | $7.2M | $2.3M | $54.9M |
| Sept 2027 | $36.4M | $6.6M | $29.8M | $52.2M |
| Août 2027 | $8.6M | $5.6M | $3.1M | $26.7M |
| Juil 2027 | $8.1M | $4.8M | $3.3M | $47.5M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.3M |
| Riverstone Logistics | $1.5M |
| Helios Bank | $6.4M |