| Droits TV | $244K |
| Bonus TV de Classement | $109K |
| Jour de match | $0 |
| Sponsoring | $445K |
| Merchandising | $5.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $58K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.9M |
| Salaires staff | $71K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $300K |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $6.5M | $5.4M | $1.0M | $55.6M |
| Aug 2027 | $20.8M | $4.3M | $16.4M | $54.5M |
| Jul 2027 | $8.9M | $4.5M | $4.4M | $38.1M |
| Jun 2027 | $8.8M | $4.5M | $4.3M | $33.7M |
| May 2027 | $8.1M | $5.5M | $2.6M | $29.4M |
| Apr 2027 | $7.2M | $4.9M | $2.3M | $26.8M |
| Mar 2027 | $9.1M | $4.5M | $4.6M | $24.5M |
| Feb 2027 | $7.1M | $4.3M | $2.9M | $19.8M |
| Jan 2027 | $8.5M | $4.8M | $3.7M | $17.0M |
| Dec 2026 | $8.6M | $4.1M | $4.4M | $13.3M |
| Nov 2026 | $8.6M | $4.4M | $4.2M | $8.9M |
| Oct 2026 | $8.1M | $6.5M | $1.6M | $4.7M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.7M |
| Riverstone Logistics | $2.6M |