| Droits TV | $3.8M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $606K |
| Sponsoring | $794K |
| Merchandising | $4.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $70K |
| Amortissement Transferts | $13K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Déc 2027 | $10.4M | $4.6M | $5.9M | $42.6M |
| Nov 2027 | $10.2M | $4.8M | $5.4M | $36.7M |
| Oct 2027 | $11.3M | $8.2M | $3.0M | $31.3M |
| Sept 2027 | $11.3M | $6.4M | $4.9M | $28.3M |
| Août 2027 | $12.1M | $5.7M | $6.4M | $23.4M |
| Juil 2027 | $11.0M | $5.2M | $5.9M | $17.6M |
| Juin 2027 | $11.2M | $5.5M | $5.7M | $11.8M |
| Mai 2027 | $18.0M | $6.2M | $11.8M | $6.1M |
| Avr 2027 | $17.9M | $6.0M | $11.9M | $-5.7M |
| Mars 2027 | $9.7M | $4.7M | $5.0M | $49.8M |
| Févr 2027 | $9.4M | $4.6M | $4.7M | $44.8M |
| Janv 2027 | $13.0M | $4.6M | $8.3M | $40.1M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.7M |
| Beacon Telecom | $1.5M |
| Vanguard Industries | $6.3M |