| Droits TV | $3.8M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $0 |
| Sponsoring | $236K |
| Merchandising | $1.9M |
| Prime de Coupe | $136K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $74K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.4M |
| Salaires staff | $91K |
| Amortissement Transferts | $287K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $7K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $7.2M | $5.9M | $1.3M | $24.7M |
| Sep 2027 | $7.8M | $5.7M | $2.1M | $23.2M |
| Aug 2027 | $7.1M | $4.0M | $3.1M | $20.8M |
| Jul 2027 | $6.8M | $4.6M | $2.2M | $18.2M |
| Jun 2027 | $10.0M | $4.0M | $6.1M | $16.5M |
| May 2027 | $7.1M | $7.0M | $11K | $18.0M |
| Apr 2027 | $7.1M | $5.5M | $1.6M | $17.9M |
| Mar 2027 | $7.3M | $4.7M | $2.5M | $16.2M |
| Feb 2027 | $7.5M | $5.5M | $2.0M | $13.5M |
| Jan 2027 | $7.4M | $5.0M | $2.4M | $11.5M |
| Dec 2026 | $7.6M | $5.2M | $2.4M | $9.0M |
| Nov 2026 | $7.3M | $5.3M | $2.0M | $6.5M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.4M |
| Riverstone Logistics | $1.5M |