| Droits TV | $1.5M |
| Bonus TV de Classement | $830K |
| Jour de match | $236K |
| Sponsoring | $91K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $15.6M |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $174K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.0M |
| Salaires staff | $56K |
| Amortissement Transferts | $23K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $981K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $19.8M | $4.1M | $15.7M | $33.4M |
| Aug 2027 | $4.3M | $3.6M | $723K | $17.6M |
| Jul 2027 | $4.1M | $2.9M | $1.2M | $17.4M |
| Jun 2027 | $3.9M | $2.9M | $958K | $16.5M |
| May 2027 | $3.6M | $2.9M | $687K | $15.6M |
| Apr 2027 | $3.8M | $2.7M | $1.0M | $14.9M |
| Mar 2027 | $3.7M | $2.7M | $1.0M | $13.8M |
| Feb 2027 | $3.8M | $2.4M | $1.4M | $13.0M |
| Jan 2027 | $4.0M | $2.5M | $1.5M | $11.6M |
| Dec 2026 | $4.9M | $2.2M | $2.8M | $10.2M |
| Nov 2026 | $3.3M | $2.2M | $1.2M | $7.4M |
| Oct 2026 | $3.9M | $4.8M | $-867K | $6.2M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $609K |
| Beacon Telecom | $487K |