| Droits TV | $4.9M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $0 |
| Sponsoring | $307K |
| Merchandising | $2.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.5M |
| Salaires staff | $80K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $4K |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $9.2M | $4.1M | $5.1M | $29.0M |
| Jan 2027 | $12.9M | $4.9M | $8.1M | $31.5M |
| Dec 2026 | $9.5M | $3.7M | $5.8M | $23.4M |
| Nov 2026 | $9.7M | $3.9M | $5.8M | $17.7M |
| Oct 2026 | $10.3M | $9.6M | $679K | $11.8M |
| Sep 2026 | $10.2M | $4.2M | $6.1M | $11.1M |
| Aug 2026 | $0 | $0 | $0 | $5.1M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.8M |
| Riverstone Logistics | $1.9M |