| Droits TV | $3.3M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $0 |
| Sponsoring | $231K |
| Merchandising | $2.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $89K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.3M |
| Salaires staff | $115K |
| Amortissement Transferts | $15K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $240K |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $7.7M | $4.1M | $3.6M | $69.5M |
| Jan 2027 | $10.8M | $4.2M | $6.5M | $65.9M |
| Dec 2026 | $14.4M | $4.2M | $10.2M | $59.4M |
| Nov 2026 | $17.0M | $4.5M | $12.5M | $49.2M |
| Oct 2026 | $11.3M | $7.2M | $4.1M | $36.7M |
| Sep 2026 | $23.4M | $2.9M | $20.6M | $32.5M |
| Aug 2026 | $0 | $0 | $0 | $12.7M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.5M |
| Riverstone Logistics | $1.3M |