| Droits TV | $3.8M |
| Bonus TV de Classement | $1.8M |
| Jour de match | $297K |
| Sponsoring | $254K |
| Merchandising | $2.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $2.4M |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $186K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.5M |
| Salaires staff | $65K |
| Amortissement Transferts | $34K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $10.7M | $5.0M | $5.7M | $79.9M |
| Oct 2027 | $10.1M | $5.4M | $4.7M | $74.2M |
| Sept 2027 | $12.3M | $5.7M | $6.7M | $69.4M |
| Août 2027 | $9.6M | $4.6M | $5.0M | $62.7M |
| Juil 2027 | $7.6M | $4.4M | $3.2M | $84.7M |
| Juin 2027 | $12.4M | $4.0M | $8.4M | $81.5M |
| Mai 2027 | $7.5M | $6.3M | $1.2M | $73.1M |
| Avr 2027 | $7.6M | $3.9M | $3.7M | $71.9M |
| Mars 2027 | $8.8M | $4.8M | $4.1M | $68.1M |
| Févr 2027 | $8.4M | $5.3M | $3.1M | $64.1M |
| Janv 2027 | $11.8M | $4.7M | $7.1M | $61.9M |
| Déc 2026 | $14.5M | $5.0M | $9.5M | $54.8M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.4M |
| Riverstone Logistics | $1.6M |