| Droits TV | $691K |
| Bonus TV de Classement | $304K |
| Jour de match | $0 |
| Sponsoring | $392K |
| Merchandising | $3.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $9K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.1M |
| Salaires staff | $62K |
| Amortissement Transferts | $11K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $29K |
| Entretien installations | $963K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $4.6M | $4.2M | $432K | $20.4M |
| Aug 2027 | $6.0M | $5.8M | $205K | $20.0M |
| Jul 2027 | $4.9M | $3.2M | $1.7M | $21.2M |
| Jun 2027 | $6.6M | $3.1M | $3.6M | $19.5M |
| May 2027 | $5.1M | $3.2M | $1.9M | $16.0M |
| Apr 2027 | $5.1M | $3.6M | $1.5M | $14.1M |
| Mar 2027 | $5.2M | $3.8M | $1.4M | $12.6M |
| Feb 2027 | $5.6M | $4.0M | $1.6M | $11.2M |
| Jan 2027 | $5.3M | $3.9M | $1.4M | $9.6M |
| Dec 2026 | $5.1M | $3.6M | $1.5M | $8.2M |
| Nov 2026 | $5.1M | $3.9M | $1.2M | $6.7M |
| Oct 2026 | $5.2M | $6.4M | $-1.2M | $5.4M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.5M |
| Riverstone Logistics | $2.2M |