| Droits TV | $3.8M |
| Bonus TV de Classement | $2.0M |
| Jour de match | $0 |
| Sponsoring | $1.4M |
| Merchandising | $6.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $299K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.6M |
| Salaires staff | $109K |
| Amortissement Transferts | $136K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $2.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $14.0M | $9.3M | $4.7M | $30.2M |
| Jul 2027 | $15.0M | $8.7M | $6.2M | $67.5M |
| Jun 2027 | $18.3M | $8.1M | $10.2M | $61.1M |
| May 2027 | $11.6M | $9.9M | $1.7M | $50.8M |
| Apr 2027 | $11.8M | $7.7M | $4.1M | $48.9M |
| Mar 2027 | $12.9M | $8.7M | $4.2M | $44.7M |
| Feb 2027 | $12.0M | $7.9M | $4.0M | $40.4M |
| Jan 2027 | $12.3M | $8.0M | $4.3M | $42.3M |
| Dec 2026 | $12.5M | $7.4M | $5.1M | $38.0M |
| Nov 2026 | $11.9M | $7.6M | $4.3M | $32.9M |
| Oct 2026 | $11.8M | $12.9M | $-1.1M | $28.6M |
| Sep 2026 | $10.8M | $5.4M | $5.4M | $29.6M |
| Sponsor | Revenus annuels |
|---|---|
| Meridian Group | $5.9M |
| Atlas Capital | $4.9M |
| Vanguard Industries | $5.6M |