| Droits TV | $4.1M |
| Bonus TV de Classement | $2.1M |
| Jour de match | $60K |
| Sponsoring | $281K |
| Merchandising | $2.5M |
| Prime de Coupe | $291K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.8M |
| Salaires staff | $72K |
| Amortissement Transferts | $32K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $79K |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $9.3M | $5.6M | $3.8M | $81.5M |
| Oct 2027 | $8.3M | $5.7M | $2.6M | $77.7M |
| Sep 2027 | $8.7M | $5.8M | $2.9M | $75.1M |
| Aug 2027 | $10.4M | $4.9M | $5.5M | $73.0M |
| Jul 2027 | $9.0M | $4.8M | $4.3M | $88.6M |
| Jun 2027 | $17.0M | $4.7M | $12.3M | $84.3M |
| May 2027 | $8.9M | $5.0M | $3.9M | $72.0M |
| Apr 2027 | $10.2M | $4.8M | $5.4M | $68.0M |
| Mar 2027 | $9.7M | $4.7M | $5.0M | $62.6M |
| Feb 2027 | $9.2M | $5.1M | $4.2M | $57.6M |
| Jan 2027 | $12.0M | $4.7M | $7.2M | $53.5M |
| Dec 2026 | $13.9M | $5.1M | $8.7M | $46.2M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.7M |
| Northwind Insurance | $1.7M |