| Droits TV | $4.0M |
| Bonus TV de Classement | $997K |
| Jour de match | $172K |
| Sponsoring | $177K |
| Merchandising | $1.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $1.4M |
| Paiement parachute | $0 |
| Primes | $610K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.6M |
| Salaires staff | $73K |
| Amortissement Transferts | $213K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $9.1M | $5.1M | $4.0M | $3.2M |
| Nov 2027 | $7.5M | $6.6M | $946K | $-1.0M |
| Oct 2027 | $6.8M | $6.5M | $274K | $-2.2M |
| Sep 2027 | $8.9M | $5.6M | $3.2M | $-2.7M |
| Aug 2027 | $7.7M | $5.3M | $2.4M | $-79K |
| Jul 2027 | $5.7M | $4.8M | $912K | $161K |
| Jun 2027 | $5.3M | $5.2M | $169K | $-800K |
| May 2027 | $5.0M | $4.6M | $366K | $-1.0M |
| Apr 2027 | $5.0M | $4.1M | $879K | $29.5M |
| Mar 2027 | $5.1M | $4.1M | $951K | $28.6M |
| Feb 2027 | $8.0M | $6.5M | $1.5M | $30.1M |
| Jan 2027 | $5.3M | $2.9M | $2.4M | $28.6M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.1M |
| Riverstone Logistics | $1.1M |