| Droits TV | $666K |
| Bonus TV de Classement | $91K |
| Jour de match | $0 |
| Sponsoring | $364K |
| Merchandising | $2.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $54K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $763K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $3.6M | $2.3M | $1.4M | $26.3M |
| Jul 2027 | $4.2M | $2.2M | $2.0M | $24.9M |
| Jun 2027 | $4.3M | $2.2M | $2.1M | $23.2M |
| May 2027 | $3.8M | $2.8M | $1.0M | $21.1M |
| Apr 2027 | $3.8M | $2.4M | $1.4M | $20.1M |
| Mar 2027 | $3.9M | $2.3M | $1.7M | $18.7M |
| Feb 2027 | $4.1M | $2.2M | $1.9M | $17.0M |
| Jan 2027 | $4.2M | $2.9M | $1.3M | $15.1M |
| Dec 2026 | $4.3M | $2.1M | $2.2M | $13.8M |
| Nov 2026 | $4.2M | $1.8M | $2.4M | $11.6M |
| Oct 2026 | $4.4M | $2.0M | $2.4M | $9.2M |
| Sep 2026 | $4.2M | $1.1M | $3.0M | $6.9M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.3M |
| Riverstone Logistics | $2.1M |