| Droits TV | $1.4M |
| Bonus TV de Classement | $790K |
| Jour de match | $193K |
| Sponsoring | $86K |
| Merchandising | $761K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $65K |
| Amortissement Transferts | $23K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $772K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $3.2M | $2.4M | $760K | $24.3M |
| Oct 2027 | $3.6M | $3.8M | $-287K | $23.5M |
| Sep 2027 | $6.0M | $3.6M | $2.4M | $23.8M |
| Aug 2027 | $3.3M | $2.7M | $576K | $21.3M |
| Jul 2027 | $3.2M | $2.4M | $775K | $21.0M |
| Jun 2027 | $3.0M | $2.4M | $607K | $21.0M |
| May 2027 | $3.0M | $2.4M | $608K | $20.4M |
| Apr 2027 | $3.0M | $2.4M | $688K | $19.8M |
| Mar 2027 | $2.9M | $2.3M | $557K | $19.1M |
| Feb 2027 | $2.9M | $2.0M | $841K | $18.6M |
| Jan 2027 | $3.8M | $2.1M | $1.7M | $17.7M |
| Dec 2026 | $5.0M | $2.1M | $2.9M | $16.0M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $543K |
| Riverstone Logistics | $485K |