| Droits TV | $2.6M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $0 |
| Sponsoring | $165K |
| Merchandising | $1.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $33K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.5M |
| Salaires staff | $77K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $8.6M | $3.7M | $4.9M | $26.8M |
| Jul 2027 | $6.3M | $3.7M | $2.6M | $31.8M |
| Jun 2027 | $8.2M | $3.6M | $4.6M | $29.3M |
| May 2027 | $5.7M | $5.0M | $723K | $24.6M |
| Apr 2027 | $6.2M | $3.5M | $2.6M | $23.9M |
| Mar 2027 | $6.1M | $4.3M | $1.8M | $21.3M |
| Feb 2027 | $6.8M | $4.5M | $2.3M | $19.4M |
| Jan 2027 | $6.4M | $4.9M | $1.5M | $17.1M |
| Dec 2026 | $6.3M | $4.0M | $2.3M | $15.6M |
| Nov 2026 | $6.7M | $4.3M | $2.4M | $13.3M |
| Oct 2026 | $6.5M | $8.9M | $-2.3M | $11.0M |
| Sep 2026 | $7.1M | $4.0M | $3.1M | $13.3M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.1M |
| Riverstone Logistics | $875K |