| Droits TV | $4.5M |
| Bonus TV de Classement | $148K |
| Jour de match | $419K |
| Sponsoring | $293K |
| Merchandising | $2.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $480 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.7M |
| Salaires staff | $95K |
| Amortissement Transferts | $82K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $304K |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $8.1M | $7.6M | $504K | $39.0M |
| Oct 2027 | $8.5M | $16.8M | $-8.4M | $38.4M |
| Sept 2027 | $8.1M | $6.9M | $1.3M | $46.7M |
| Août 2027 | $10.0M | $6.6M | $3.4M | $45.8M |
| Juil 2027 | $13.4M | $6.0M | $7.4M | $52.2M |
| Juin 2027 | $18.8M | $5.9M | $12.9M | $46.9M |
| Mai 2027 | $9.9M | $6.7M | $3.2M | $34.0M |
| Avr 2027 | $9.8M | $6.4M | $3.5M | $30.7M |
| Mars 2027 | $9.7M | $6.3M | $3.4M | $27.2M |
| Févr 2027 | $11.8M | $6.9M | $5.0M | $23.8M |
| Janv 2027 | $9.9M | $6.6M | $3.3M | $18.8M |
| Déc 2026 | $10.2M | $6.3M | $3.8M | $15.5M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.7M |
| Beacon Telecom | $1.8M |