| Droits TV | $3.6M |
| Bonus TV de Classement | $744K |
| Jour de match | $76K |
| Sponsoring | $229K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $23K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.6M |
| Salaires staff | $69K |
| Amortissement Transferts | $15K |
| Intérêts de la Dette | $4K |
| Indemnités de Prêt (Dépense) | $545 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $5.9M | $4.8M | $1.1M | $-1.4M |
| Sep 2027 | $7.9M | $5.9M | $2.0M | $-2.5M |
| Aug 2027 | $6.0M | $3.8M | $2.2M | $-4.5M |
| Jul 2027 | $7.4M | $3.4M | $3.9M | $29.5M |
| Jun 2027 | $8.7M | $3.5M | $5.2M | $26.1M |
| May 2027 | $6.2M | $4.0M | $2.1M | $20.9M |
| Apr 2027 | $6.2M | $3.5M | $2.7M | $18.8M |
| Mar 2027 | $6.0M | $3.6M | $2.4M | $16.1M |
| Feb 2027 | $6.2M | $3.8M | $2.3M | $13.7M |
| Jan 2027 | $6.2M | $3.6M | $2.5M | $11.6M |
| Dec 2026 | $5.9M | $3.8M | $2.1M | $9.0M |
| Nov 2026 | $6.7M | $4.3M | $2.4M | $6.9M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.5M |
| Beacon Telecom | $1.3M |