| Droits TV | $5.4M |
| Bonus TV de Classement | $2.9M |
| Jour de match | $2K |
| Sponsoring | $396K |
| Merchandising | $1.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $2.9M |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $76K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.5M |
| Salaires staff | $65K |
| Amortissement Transferts | $37K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $13.4M | $4.3M | $9.1M | $85.1M |
| Oct 2027 | $12.7M | $5.1M | $7.6M | $76.0M |
| Sep 2027 | $13.6M | $4.7M | $8.9M | $68.4M |
| Aug 2027 | $10.3M | $4.5M | $5.8M | $59.4M |
| Jul 2027 | $10.1M | $4.1M | $6.0M | $53.5M |
| Jun 2027 | $10.4M | $4.3M | $6.1M | $49.3M |
| May 2027 | $9.8M | $4.1M | $5.7M | $43.2M |
| Apr 2027 | $9.8M | $4.3M | $5.5M | $37.5M |
| Mar 2027 | $8.8M | $3.9M | $4.9M | $32.0M |
| Feb 2027 | $8.9M | $3.8M | $5.1M | $37.6M |
| Jan 2027 | $12.6M | $3.5M | $9.1M | $32.4M |
| Dec 2026 | $8.9M | $3.3M | $5.6M | $23.4M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.3M |
| Riverstone Logistics | $2.5M |