| Droits TV | $3.8M |
| Bonus TV de Classement | $2.0M |
| Jour de match | $88K |
| Sponsoring | $236K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $160K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $52K |
| Amortissement Transferts | $81K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Déc 2027 | $7.6M | $3.9M | $3.7M | $32.5M |
| Nov 2027 | $7.0M | $4.1M | $2.9M | $28.7M |
| Oct 2027 | $7.1M | $5.2M | $2.0M | $25.8M |
| Sept 2027 | $6.6M | $6.7M | $-37K | $23.7M |
| Août 2027 | $7.1M | $4.1M | $3.0M | $23.7M |
| Juil 2027 | $5.8M | $3.1M | $2.6M | $35.5M |
| Juin 2027 | $7.4M | $3.2M | $4.3M | $36.3M |
| Mai 2027 | $5.7M | $2.7M | $3.1M | $32.2M |
| Avr 2027 | $5.8M | $2.7M | $3.1M | $29.1M |
| Mars 2027 | $5.8M | $2.8M | $3.0M | $26.0M |
| Févr 2027 | $7.0M | $3.5M | $3.5M | $23.0M |
| Janv 2027 | $6.2M | $3.6M | $2.6M | $19.6M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.6M |
| Northwind Insurance | $1.3M |