| Droits TV | $265K |
| Bonus TV de Classement | $135K |
| Jour de match | $696K |
| Sponsoring | $498K |
| Merchandising | $3.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $606K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $8.3M |
| Salaires staff | $75K |
| Amortissement Transferts | $107K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $1.1M |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2027 | $6.6M | $10.7M | $-4.1M | $-5.9M |
| Juil 2027 | $7.6M | $3.9M | $3.7M | $5.4M |
| Juin 2027 | $5.1M | $3.7M | $1.3M | $6.4M |
| Mai 2027 | $4.7M | $3.6M | $1.1M | $5.1M |
| Avr 2027 | $4.7M | $2.8M | $1.9M | $15.4M |
| Mars 2027 | $4.7M | $2.8M | $1.9M | $13.4M |
| Févr 2027 | $4.8M | $2.7M | $2.1M | $11.5M |
| Janv 2027 | $6.8M | $3.6M | $3.2M | $9.4M |
| Déc 2026 | $5.1M | $3.2M | $1.9M | $6.8M |
| Nov 2026 | $5.1M | $3.8M | $1.3M | $4.9M |
| Oct 2026 | $5.8M | $4.6M | $1.2M | $3.6M |
| Sept 2026 | $4.9M | $3.3M | $1.7M | $2.4M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $3.1M |
| Riverstone Logistics | $2.9M |