| Droits TV | $3.6M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $666K |
| Sponsoring | $234K |
| Merchandising | $3.1M |
| Prime de Coupe | $255K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $127K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $69K |
| Amortissement Transferts | $10K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $17K |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2027 | $9.4M | $4.5M | $5.0M | $4.8M |
| Jun 2027 | $8.9M | $4.5M | $4.5M | $-147K |
| May 2027 | $9.3M | $5.3M | $3.9M | $-4.6M |
| Apr 2027 | $12.4M | $5.1M | $7.3M | $-8.6M |
| Mar 2027 | $9.4M | $3.8M | $5.5M | $51.5M |
| Feb 2027 | $8.6M | $3.8M | $4.8M | $46.4M |
| Jan 2027 | $15.1M | $3.8M | $11.3M | $41.6M |
| Dec 2026 | $8.8M | $3.8M | $5.0M | $30.3M |
| Nov 2026 | $9.4M | $3.8M | $5.6M | $25.3M |
| Oct 2026 | $9.9M | $6.2M | $3.7M | $19.7M |
| Sep 2026 | $8.7M | $2.8M | $5.9M | $16.0M |
| Aug 2026 | $0 | $0 | $0 | $10.2M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.3M |
| Beacon Telecom | $1.5M |