| Droits TV | $4.1M |
| Bonus TV de Classement | $2.0M |
| Jour de match | $691K |
| Sponsoring | $253K |
| Merchandising | $2.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $85K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.3M |
| Salaires staff | $53K |
| Amortissement Transferts | $111K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $9.6M | $6.0M | $3.6M | $109.5M |
| Jun 2028 | $10.0M | $5.2M | $4.8M | $105.7M |
| May 2028 | $8.9M | $5.5M | $3.4M | $100.8M |
| Apr 2028 | $8.0M | $5.5M | $2.6M | $97.3M |
| Mar 2028 | $8.0M | $5.5M | $2.6M | $95.5M |
| Feb 2028 | $7.3M | $4.0M | $3.2M | $94.3M |
| Jan 2028 | $9.6M | $4.3M | $5.4M | $91.0M |
| Dec 2027 | $7.4M | $4.6M | $2.7M | $85.5M |
| Nov 2027 | $7.8M | $4.7M | $3.1M | $82.7M |
| Oct 2027 | $8.3M | $5.1M | $3.2M | $79.5M |
| Sep 2027 | $8.5M | $4.8M | $3.7M | $76.2M |
| Aug 2027 | $11.5M | $4.9M | $6.6M | $72.4M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.5M |
| Riverstone Logistics | $1.5M |