| Droits TV | $3.5M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $0 |
| Sponsoring | $224K |
| Merchandising | $2.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $780K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.5M |
| Salaires staff | $82K |
| Amortissement Transferts | $190K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $120K |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $8.7M | $6.4M | $2.3M | $12.4M |
| Jan 2027 | $7.8M | $6.3M | $1.5M | $10.2M |
| Dec 2026 | $8.4M | $6.8M | $1.6M | $8.5M |
| Nov 2026 | $7.9M | $7.4M | $454K | $6.7M |
| Oct 2026 | $7.2M | $12.1M | $-4.9M | $6.1M |
| Sep 2026 | $8.3M | $3.3M | $5.0M | $10.8M |
| Aug 2026 | $0 | $0 | $0 | $15.2M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.3M |
| Beacon Telecom | $1.4M |