| Droits TV | $3.2M |
| Bonus TV de Classement | $857K |
| Jour de match | $40K |
| Sponsoring | $191K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $268K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $45K |
| Amortissement Transferts | $16K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $5.8M | $3.7M | $2.1M | $21.7M |
| Oct 2027 | $5.4M | $4.3M | $1.0M | $19.6M |
| Sep 2027 | $5.0M | $3.9M | $1.1M | $18.5M |
| Aug 2027 | $5.0M | $3.0M | $2.1M | $28.5M |
| Jul 2027 | $5.8M | $3.4M | $2.4M | $27.1M |
| Jun 2027 | $6.5M | $2.8M | $3.6M | $24.9M |
| May 2027 | $5.1M | $3.8M | $1.3M | $21.2M |
| Apr 2027 | $5.1M | $2.8M | $2.3M | $19.9M |
| Mar 2027 | $5.4M | $3.2M | $2.2M | $17.7M |
| Feb 2027 | $5.4M | $3.5M | $1.9M | $15.4M |
| Jan 2027 | $5.6M | $3.2M | $2.4M | $13.6M |
| Dec 2026 | $5.2M | $3.4M | $1.8M | $11.2M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.1M |
| Riverstone Logistics | $1.2M |