| Droits TV | $50K |
| Bonus TV de Classement | $0 |
| Jour de match | $47K |
| Sponsoring | $149K |
| Merchandising | $4K |
| Prime de Coupe | $173K |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $61K |
| Salaires joueurs | $2.8M |
| Salaires staff | $41K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $45K |
| Entretien installations | $202K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $483K | $3.1M | $-2.6M | $24.6M |
| Nov 2027 | $541K | $2.9M | $-2.3M | $28.1M |
| Oct 2027 | $531K | $3.0M | $-2.4M | $31.4M |
| Sep 2027 | $310K | $5.8M | $-5.4M | $35.0M |
| Aug 2027 | $361K | $1.8M | $-1.5M | $42.0M |
| Jul 2027 | $454K | $1.8M | $-1.4M | $45.2M |
| Jun 2027 | $1.1M | $1.8M | $-785K | $46.6M |
| May 2027 | $191K | $2.8M | $-2.6M | $47.4M |
| Apr 2027 | $191K | $1.9M | $-1.7M | $50.0M |
| Mar 2027 | $231K | $2.1M | $-1.9M | $51.7M |
| Feb 2027 | $261K | $2.7M | $-2.5M | $53.5M |
| Jan 2027 | $525K | $2.2M | $-1.7M | $56.0M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $867K |
| Beacon Telecom | $918K |