| Droits TV | $4.2M |
| Bonus TV de Classement | $2.4M |
| Jour de match | $551K |
| Sponsoring | $220K |
| Merchandising | $2.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $3.2M |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $56K |
| Amortissement Transferts | $23K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $120K |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $13.1M | $4.7M | $8.4M | $107.4M |
| Oct 2027 | $16.6M | $6.0M | $10.7M | $98.9M |
| Sept 2027 | $25.4M | $4.6M | $20.8M | $88.3M |
| Août 2027 | $9.9M | $4.1M | $5.8M | $67.4M |
| Juil 2027 | $9.7M | $3.8M | $5.9M | $62.4M |
| Juin 2027 | $9.6M | $4.0M | $5.6M | $56.4M |
| Mai 2027 | $8.2M | $3.8M | $4.4M | $50.8M |
| Avr 2027 | $9.7M | $3.3M | $6.4M | $61.8M |
| Mars 2027 | $9.4M | $3.4M | $6.0M | $55.4M |
| Févr 2027 | $8.4M | $3.3M | $5.2M | $49.4M |
| Janv 2027 | $8.6M | $3.2M | $5.4M | $44.2M |
| Déc 2026 | $13.5M | $3.1M | $10.3M | $38.8M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.3M |
| Beacon Telecom | $1.3M |