| Droits TV | $4.0M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $195K |
| Sponsoring | $252K |
| Merchandising | $2.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.3M |
| Salaires staff | $72K |
| Amortissement Transferts | $11K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $173K |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $8.2M | $7.0M | $1.2M | $44.9M |
| Jul 2027 | $8.5M | $6.3M | $2.1M | $43.7M |
| Jun 2027 | $8.7M | $7.0M | $1.7M | $41.6M |
| May 2027 | $8.9M | $8.4M | $420K | $39.9M |
| Apr 2027 | $8.4M | $6.4M | $2.0M | $39.5M |
| Mar 2027 | $8.4M | $5.6M | $2.8M | $37.5M |
| Feb 2027 | $10.5M | $5.0M | $5.5M | $56.4M |
| Jan 2027 | $16.4M | $5.0M | $11.4M | $50.9M |
| Dec 2026 | $8.3M | $5.2M | $3.2M | $39.5M |
| Nov 2026 | $8.4M | $5.6M | $2.7M | $36.3M |
| Oct 2026 | $8.3M | $20.3M | $-12.1M | $33.6M |
| Sep 2026 | $40.6M | $4.6M | $36.0M | $45.6M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.6M |
| Riverstone Logistics | $1.4M |