| Droits TV | $2.0M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $0 |
| Sponsoring | $126K |
| Merchandising | $1.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $72K |
| Amortissement Transferts | $75K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $5.0M | $4.1M | $903K | $22.3M |
| Jul 2027 | $5.3M | $3.8M | $1.5M | $24.1M |
| Jun 2027 | $7.8M | $4.1M | $3.8M | $22.5M |
| May 2027 | $4.5M | $4.3M | $242K | $18.6M |
| Apr 2027 | $4.6M | $3.8M | $861K | $18.3M |
| Mar 2027 | $5.3M | $3.9M | $1.3M | $17.4M |
| Feb 2027 | $4.9M | $3.8M | $1.1M | $15.9M |
| Jan 2027 | $5.8M | $4.3M | $1.5M | $14.8M |
| Dec 2026 | $7.3M | $4.7M | $2.7M | $13.3M |
| Nov 2026 | $7.0M | $5.1M | $1.9M | $10.5M |
| Oct 2026 | $5.7M | $6.2M | $-474K | $8.5M |
| Sep 2026 | $7.7M | $2.2M | $5.5M | $8.9M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $788K |
| Northwind Insurance | $724K |