| Droits TV | $4.5M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $0 |
| Sponsoring | $274K |
| Merchandising | $2.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $191K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.5M |
| Salaires staff | $92K |
| Amortissement Transferts | $120K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $960K |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $9.7M | $8.1M | $1.6M | $15.6M |
| Jul 2027 | $15.7M | $5.8M | $9.9M | $27.4M |
| Jun 2027 | $8.8M | $5.9M | $2.9M | $17.4M |
| May 2027 | $8.9M | $6.6M | $2.3M | $14.3M |
| Apr 2027 | $8.8M | $6.5M | $2.3M | $12.0M |
| Mar 2027 | $11.0M | $6.9M | $4.2M | $9.5M |
| Feb 2027 | $10.0M | $7.4M | $2.6M | $6.9M |
| Jan 2027 | $9.7M | $7.3M | $2.4M | $4.2M |
| Dec 2026 | $9.9M | $7.5M | $2.4M | $1.7M |
| Nov 2026 | $9.6M | $7.7M | $1.9M | $-755K |
| Oct 2026 | $9.3M | $13.7M | $-4.5M | $-2.7M |
| Sep 2026 | $10.9M | $4.8M | $6.1M | $1.6M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.5M |
| Riverstone Logistics | $1.8M |