| Droits TV | $3.7M |
| Bonus TV de Classement | $715K |
| Jour de match | $78K |
| Sponsoring | $264K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $16K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.3M |
| Salaires staff | $102K |
| Amortissement Transferts | $21K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $195K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $6.2M | $3.7M | $2.5M | $19.9M |
| Jan 2027 | $6.2M | $3.5M | $2.7M | $17.4M |
| Dec 2026 | $6.4M | $3.4M | $3.0M | $14.7M |
| Nov 2026 | $6.4M | $3.5M | $2.9M | $11.6M |
| Oct 2026 | $7.3M | $5.6M | $1.7M | $8.7M |
| Sep 2026 | $6.9M | $2.0M | $4.8M | $7.0M |
| Aug 2026 | $0 | $0 | $0 | $3.2M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.6M |
| Riverstone Logistics | $1.5M |