| Droits TV | $2.6M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $0 |
| Sponsoring | $154K |
| Merchandising | $2.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $300K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $59K |
| Amortissement Transferts | $54K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $140K |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $7.2M | $4.1M | $3.1M | $51.8M |
| Aug 2027 | $7.2M | $3.1M | $4.1M | $48.7M |
| Jul 2027 | $8.4M | $2.8M | $5.6M | $44.9M |
| Jun 2027 | $6.1M | $2.8M | $3.3M | $41.3M |
| May 2027 | $7.4M | $3.5M | $3.9M | $38.0M |
| Apr 2027 | $7.1M | $3.3M | $3.8M | $34.0M |
| Mar 2027 | $7.1M | $3.1M | $4.1M | $30.2M |
| Feb 2027 | $7.7M | $3.3M | $4.3M | $26.1M |
| Jan 2027 | $6.9M | $3.1M | $3.8M | $21.8M |
| Dec 2026 | $7.9M | $3.2M | $4.8M | $18.0M |
| Nov 2026 | $6.3M | $3.2M | $3.1M | $13.2M |
| Oct 2026 | $5.6M | $5.9M | $-297K | $10.1M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $896K |
| Riverstone Logistics | $950K |