| Droits TV | $4.2M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $0 |
| Sponsoring | $1.5M |
| Merchandising | $4.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $200K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.4M |
| Salaires staff | $64K |
| Amortissement Transferts | $727K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $110K |
| Entretien installations | $2.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $19.9M | $8.3M | $11.6M | $50.7M |
| Jul 2027 | $16.1M | $8.1M | $8.0M | $38.3M |
| Jun 2027 | $19.3M | $8.3M | $11.1M | $42.6M |
| May 2027 | $11.7M | $8.9M | $2.8M | $31.1M |
| Apr 2027 | $11.9M | $9.2M | $2.7M | $27.8M |
| Mar 2027 | $11.7M | $9.6M | $2.1M | $24.7M |
| Feb 2027 | $17.8M | $8.4M | $9.4M | $22.1M |
| Jan 2027 | $11.6M | $7.9M | $3.7M | $30.8M |
| Dec 2026 | $12.1M | $7.9M | $4.2M | $27.1M |
| Nov 2026 | $12.3M | $8.2M | $4.1M | $22.8M |
| Oct 2026 | $11.9M | $12.1M | $-223K | $18.6M |
| Sep 2026 | $11.1M | $5.9M | $5.3M | $18.7M |
| Sponsor | Revenus annuels |
|---|---|
| Vanguard Industries | $5.5M |
| Aurora Holdings | $6.3M |
| Atlas Capital | $6.6M |