| Droits TV | $3.6M |
| Bonus TV de Classement | $1.8M |
| Jour de match | $0 |
| Sponsoring | $266K |
| Merchandising | $2.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $72K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $9.8M | $4.2M | $5.6M | $23.8M |
| Jul 2027 | $8.3M | $4.0M | $4.3M | $52.2M |
| Jun 2027 | $14.2M | $4.1M | $10.1M | $48.0M |
| May 2027 | $7.8M | $4.5M | $3.3M | $37.9M |
| Apr 2027 | $8.0M | $4.2M | $3.8M | $34.6M |
| Mar 2027 | $8.0M | $4.3M | $3.7M | $30.8M |
| Feb 2027 | $8.6M | $5.0M | $3.5M | $27.1M |
| Jan 2027 | $8.4M | $4.4M | $4.0M | $23.6M |
| Dec 2026 | $8.6M | $4.5M | $4.1M | $19.6M |
| Nov 2026 | $7.6M | $4.2M | $3.4M | $15.5M |
| Oct 2026 | $7.7M | $7.8M | $-23K | $12.1M |
| Sep 2026 | $9.6M | $3.8M | $5.8M | $12.1M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.6M |
| Riverstone Logistics | $1.6M |