| Droits TV | $4.8M |
| Bonus TV de Classement | $2.0M |
| Jour de match | $503K |
| Sponsoring | $321K |
| Merchandising | $3.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $33K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.6M |
| Salaires staff | $68K |
| Amortissement Transferts | $132K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $87K |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $11.0M | $6.7M | $4.3M | $48.4M |
| Oct 2027 | $10.1M | $6.8M | $3.3M | $44.0M |
| Sep 2027 | $11.0M | $7.0M | $4.1M | $40.5M |
| Aug 2027 | $10.4M | $5.6M | $4.8M | $42.6M |
| Jul 2027 | $11.6M | $5.6M | $6.0M | $61.7M |
| Jun 2027 | $18.8M | $5.8M | $13.0M | $55.8M |
| May 2027 | $10.4M | $6.4M | $4.0M | $42.8M |
| Apr 2027 | $10.6M | $5.2M | $5.4M | $38.8M |
| Mar 2027 | $10.9M | $5.6M | $5.3M | $33.3M |
| Feb 2027 | $10.8M | $6.2M | $4.6M | $28.0M |
| Jan 2027 | $10.7M | $5.8M | $4.9M | $24.0M |
| Dec 2026 | $9.9M | $5.8M | $4.1M | $19.1M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.8M |
| Beacon Telecom | $2.1M |