| Droits TV | $3.9M |
| Bonus TV de Classement | $966K |
| Jour de match | $0 |
| Sponsoring | $267K |
| Merchandising | $2.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $5K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.0M |
| Salaires staff | $78K |
| Amortissement Transferts | $374K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $9.8M | $5.9M | $3.9M | $14.3M |
| Jul 2027 | $10.1M | $5.6M | $4.5M | $12.3M |
| Jun 2027 | $12.6M | $5.5M | $7.1M | $11.1M |
| May 2027 | $8.7M | $7.9M | $738K | $3.7M |
| Apr 2027 | $8.6M | $7.7M | $938K | $2.7M |
| Mar 2027 | $9.0M | $7.0M | $2.0M | $1.4M |
| Feb 2027 | $9.6M | $5.4M | $4.1M | $-873K |
| Jan 2027 | $9.4M | $4.6M | $4.8M | $10.8M |
| Dec 2026 | $9.1M | $4.8M | $4.3M | $6.0M |
| Nov 2026 | $9.8M | $4.8M | $5.0M | $1.7M |
| Oct 2026 | $9.6M | $8.8M | $798K | $-3.3M |
| Sep 2026 | $13.0M | $4.5M | $8.4M | $-4.1M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.7M |
| Riverstone Logistics | $1.5M |