| Droits TV | $885K |
| Bonus TV de Classement | $466K |
| Jour de match | $1.2M |
| Sponsoring | $511K |
| Merchandising | $7.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $223K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $7.0M |
| Salaires staff | $73K |
| Amortissement Transferts | $902K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $1.8M |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $10.7M | $11.5M | $-797K | $32.1M |
| Sept 2027 | $47.0M | $5.5M | $41.5M | $32.0M |
| Août 2027 | $9.1M | $4.8M | $4.3M | $54.6M |
| Juil 2027 | $11.3M | $6.6M | $4.6M | $50.0M |
| Juin 2027 | $15.1M | $4.9M | $10.2M | $46.7M |
| Mai 2027 | $10.4M | $5.6M | $4.8M | $50.2M |
| Avr 2027 | $11.7M | $6.3M | $5.4M | $45.2M |
| Mars 2027 | $13.3M | $5.1M | $8.2M | $39.5M |
| Févr 2027 | $12.3M | $5.1M | $7.3M | $31.0M |
| Janv 2027 | $10.8M | $4.5M | $6.3M | $23.5M |
| Déc 2026 | $11.3M | $4.5M | $6.8M | $16.9M |
| Nov 2026 | $11.0M | $4.3M | $6.7M | $9.9M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $3.2M |
| Riverstone Logistics | $2.9M |