| Droits TV | $5.9M |
| Bonus TV de Classement | $1.8M |
| Jour de match | $0 |
| Sponsoring | $380K |
| Merchandising | $3.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $60K |
| Amortissement Transferts | $17K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $290K |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $13.0M | $4.7M | $8.3M | $103.9M |
| Jul 2027 | $12.9M | $4.3M | $8.6M | $96.8M |
| Jun 2027 | $22.0M | $4.6M | $17.4M | $88.5M |
| May 2027 | $11.0M | $4.6M | $6.3M | $71.1M |
| Apr 2027 | $12.1M | $4.9M | $7.2M | $64.8M |
| Mar 2027 | $12.4M | $5.1M | $7.3M | $57.6M |
| Feb 2027 | $12.3M | $4.7M | $7.6M | $50.3M |
| Jan 2027 | $12.0M | $4.6M | $7.4M | $42.7M |
| Dec 2026 | $12.7M | $4.6M | $8.0M | $35.3M |
| Nov 2026 | $12.6M | $4.5M | $8.1M | $27.2M |
| Oct 2026 | $12.4M | $4.3M | $8.2M | $19.1M |
| Sep 2026 | $9.9M | $2.2M | $7.7M | $10.9M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $2.5M |
| Beacon Telecom | $2.1M |