| Droits TV | $4.7M |
| Bonus TV de Classement | $721K |
| Jour de match | $200K |
| Sponsoring | $303K |
| Merchandising | $2.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $249K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.2M |
| Salaires staff | $35K |
| Amortissement Transferts | $12K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $8.9M | $6.7M | $2.2M | $42.9M |
| Oct 2027 | $8.8M | $7.5M | $1.3M | $40.7M |
| Sep 2027 | $8.8M | $7.4M | $1.4M | $39.4M |
| Aug 2027 | $11.1M | $6.9M | $4.2M | $38.0M |
| Jul 2027 | $11.0M | $5.6M | $5.4M | $67.6M |
| Jun 2027 | $16.8M | $5.2M | $11.6M | $62.8M |
| May 2027 | $9.6M | $6.0M | $3.6M | $51.3M |
| Apr 2027 | $11.4M | $5.5M | $5.9M | $47.7M |
| Mar 2027 | $11.5M | $5.7M | $5.8M | $41.8M |
| Feb 2027 | $9.6M | $6.2M | $3.4M | $36.0M |
| Jan 2027 | $11.2M | $6.0M | $5.2M | $32.7M |
| Dec 2026 | $12.2M | $5.9M | $6.3M | $27.4M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.8M |
| Beacon Telecom | $1.8M |