| Droits TV | $4.9M |
| Bonus TV de Classement | $371K |
| Jour de match | $752K |
| Sponsoring | $267K |
| Merchandising | $3.1M |
| Prime de Coupe | $87K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $82K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.7M |
| Salaires staff | $92K |
| Amortissement Transferts | $77K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $2K |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $9.6M | $6.5M | $3.2M | $64.0M |
| Oct 2027 | $9.7M | $7.6M | $2.0M | $60.8M |
| Sep 2027 | $11.2M | $7.6M | $3.5M | $58.7M |
| Aug 2027 | $10.6M | $6.5M | $4.1M | $55.0M |
| Jul 2027 | $16.1M | $5.5M | $10.6M | $73.4M |
| Jun 2027 | $9.6M | $5.5M | $4.1M | $62.9M |
| May 2027 | $9.6M | $5.5M | $4.1M | $58.7M |
| Apr 2027 | $9.6M | $6.0M | $3.6M | $54.6M |
| Mar 2027 | $10.5M | $5.7M | $4.8M | $50.9M |
| Feb 2027 | $10.5M | $6.0M | $4.5M | $47.6M |
| Jan 2027 | $10.9M | $6.2M | $4.8M | $43.0M |
| Dec 2026 | $11.2M | $5.9M | $5.2M | $38.2M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.5M |
| Riverstone Logistics | $1.7M |