| Droits TV | $3.8M |
| Bonus TV de Classement | $960K |
| Jour de match | $12K |
| Sponsoring | $275K |
| Merchandising | $2.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $180K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $88K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $480K |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $7.6M | $3.8M | $3.8M | $28.1M |
| Jan 2027 | $8.1M | $3.5M | $4.6M | $24.3M |
| Dec 2026 | $7.5M | $3.4M | $4.1M | $19.6M |
| Nov 2026 | $7.6M | $3.3M | $4.3M | $15.5M |
| Oct 2026 | $7.3M | $6.2M | $1.1M | $11.2M |
| Sep 2026 | $7.1M | $2.3M | $4.8M | $10.2M |
| Aug 2026 | $0 | $0 | $0 | $6.3M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.7M |
| Northwind Insurance | $1.6M |