| Droits TV | $4.1M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $306K |
| Sponsoring | $267K |
| Merchandising | $2.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $52K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.0M |
| Salaires staff | $72K |
| Amortissement Transferts | $25K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $8.7M | $4.5M | $4.2M | $42.2M |
| Oct 2027 | $8.3M | $5.2M | $3.1M | $38.0M |
| Sep 2027 | $8.6M | $5.8M | $2.8M | $34.8M |
| Aug 2027 | $10.5M | $3.9M | $6.6M | $54.6M |
| Jul 2027 | $8.1M | $3.9M | $4.2M | $48.0M |
| Jun 2027 | $10.9M | $4.0M | $7.0M | $43.9M |
| May 2027 | $7.8M | $5.7M | $2.1M | $36.9M |
| Apr 2027 | $7.9M | $4.5M | $3.4M | $34.8M |
| Mar 2027 | $8.2M | $4.5M | $3.6M | $31.4M |
| Feb 2027 | $10.9M | $4.8M | $6.0M | $27.7M |
| Jan 2027 | $8.6M | $4.7M | $3.9M | $21.8M |
| Dec 2026 | $9.1M | $4.5M | $4.6M | $17.9M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.5M |
| Riverstone Logistics | $1.7M |