| Droits TV | $4.5M |
| Bonus TV de Classement | $176K |
| Jour de match | $0 |
| Sponsoring | $299K |
| Merchandising | $1.9M |
| Prime de Coupe | $326K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $213K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.8M |
| Salaires staff | $60K |
| Amortissement Transferts | $200K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $201K |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $7.4M | $7.4M | $-21K | $12.3M |
| Aug 2027 | $10.1M | $5.3M | $4.9M | $12.2M |
| Jul 2027 | $6.8M | $4.3M | $2.5M | $25.5M |
| Jun 2027 | $9.4M | $4.1M | $5.3M | $30.1M |
| May 2027 | $6.8M | $5.1M | $1.7M | $24.8M |
| Apr 2027 | $7.0M | $4.1M | $2.8M | $23.1M |
| Mar 2027 | $7.2M | $4.4M | $2.8M | $20.2M |
| Feb 2027 | $7.2M | $4.6M | $2.5M | $17.4M |
| Jan 2027 | $7.3M | $4.4M | $2.9M | $14.9M |
| Dec 2026 | $7.3M | $4.3M | $3.0M | $12.0M |
| Nov 2026 | $7.2M | $4.4M | $2.8M | $9.0M |
| Oct 2026 | $7.4M | $8.6M | $-1.2M | $6.1M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.6M |
| Civic Energy | $2.0M |