| Droits TV | $2.4M |
| Bonus TV de Classement | $640K |
| Jour de match | $65K |
| Sponsoring | $175K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $46K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $85K |
| Amortissement Transferts | $63K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $927K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2027 | $4.7M | $2.9M | $1.8M | $7.6M |
| Dec 2026 | $4.9M | $2.8M | $2.0M | $5.7M |
| Nov 2026 | $4.5M | $2.8M | $1.6M | $3.6M |
| Oct 2026 | $4.4M | $5.7M | $-1.2M | $2.0M |
| Sep 2026 | $5.0M | $2.5M | $2.5M | $3.1M |
| Aug 2026 | $0 | $0 | $0 | $3.8M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.0M |
| Riverstone Logistics | $1.1M |