| Droits TV | $4.0M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $0 |
| Sponsoring | $266K |
| Merchandising | $3.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $140K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $72K |
| Amortissement Transferts | $8K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $4K |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $8.4M | $4.2M | $4.2M | $37.8M |
| Jul 2027 | $11.9M | $4.1M | $7.7M | $63.3M |
| Jun 2027 | $14.2M | $4.3M | $9.9M | $55.9M |
| May 2027 | $8.1M | $4.5M | $3.6M | $46.0M |
| Apr 2027 | $8.1M | $4.2M | $3.9M | $42.4M |
| Mar 2027 | $9.3M | $5.1M | $4.3M | $38.5M |
| Feb 2027 | $8.4M | $4.3M | $4.1M | $34.2M |
| Jan 2027 | $8.7M | $4.2M | $4.5M | $30.1M |
| Dec 2026 | $10.6M | $4.5M | $6.2M | $25.6M |
| Nov 2026 | $9.4M | $4.6M | $4.8M | $19.5M |
| Oct 2026 | $8.4M | $7.2M | $1.2M | $14.6M |
| Sep 2026 | $9.6M | $3.8M | $5.9M | $13.5M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.7M |
| Beacon Telecom | $1.5M |