| Droits TV | $1.8M |
| Bonus TV de Classement | $317K |
| Jour de match | $44K |
| Sponsoring | $133K |
| Merchandising | $895K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $7K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $52K |
| Amortissement Transferts | $18K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $715K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $3.2M | $2.3M | $897K | $36.1M |
| Oct 2027 | $3.2M | $2.2M | $1.1M | $35.2M |
| Sep 2027 | $3.0M | $1.8M | $1.3M | $34.1M |
| Aug 2027 | $3.0M | $1.7M | $1.3M | $32.8M |
| Jul 2027 | $3.3M | $1.6M | $1.7M | $31.5M |
| Jun 2027 | $3.6M | $1.8M | $1.8M | $30.3M |
| May 2027 | $3.1M | $2.3M | $842K | $28.5M |
| Apr 2027 | $3.2M | $1.7M | $1.5M | $27.7M |
| Mar 2027 | $4.0M | $2.2M | $1.8M | $26.2M |
| Feb 2027 | $8.4M | $1.8M | $6.6M | $24.4M |
| Jan 2027 | $3.9M | $1.7M | $2.1M | $18.2M |
| Dec 2026 | $3.9M | $1.8M | $2.1M | $16.0M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $809K |
| Riverstone Logistics | $782K |