| Droits TV | $90K |
| Bonus TV de Classement | $0 |
| Jour de match | $94K |
| Sponsoring | $289K |
| Merchandising | $3K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $26K |
| Salaires joueurs | $4.5M |
| Salaires staff | $88K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $145K |
| Indemnités de Prêt (Dépense) | $186 |
| Entretien installations | $256K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $1.0M | $5.0M | $-4.0M | $-24.3M |
| Sep 2027 | $478K | $9.7M | $-9.2M | $-20.4M |
| Aug 2027 | $380K | $4.0M | $-3.7M | $-11.2M |
| Jul 2027 | $4.9M | $3.4M | $1.4M | $-7.5M |
| Jun 2027 | $374K | $4.1M | $-3.8M | $-8.9M |
| May 2027 | $373K | $3.5M | $-3.1M | $-5.2M |
| Apr 2027 | $759K | $3.6M | $-2.8M | $-2.0M |
| Mar 2027 | $1.0M | $3.8M | $-2.7M | $794K |
| Feb 2027 | $1.3M | $4.1M | $-2.8M | $3.5M |
| Jan 2027 | $962K | $4.1M | $-3.2M | $6.3M |
| Dec 2026 | $1.2M | $3.9M | $-2.6M | $9.5M |
| Nov 2026 | $1.1M | $4.6M | $-3.6M | $12.1M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.9M |
| Beacon Telecom | $1.5M |