| Droits TV | $3.7M |
| Bonus TV de Classement | $1.8M |
| Jour de match | $697K |
| Sponsoring | $224K |
| Merchandising | $2.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $25K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.7M |
| Salaires staff | $66K |
| Amortissement Transferts | $126K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $8.9M | $6.5M | $2.5M | $48.6M |
| Oct 2027 | $8.5M | $6.0M | $2.5M | $46.0M |
| Sep 2027 | $10.0M | $6.5M | $3.5M | $43.4M |
| Aug 2027 | $9.9M | $5.6M | $4.3M | $44.4M |
| Jul 2027 | $8.1M | $5.1M | $3.0M | $41.0M |
| Jun 2027 | $8.2M | $5.3M | $3.0M | $37.9M |
| May 2027 | $7.4M | $5.1M | $2.3M | $34.9M |
| Apr 2027 | $8.1M | $4.7M | $3.4M | $49.1M |
| Mar 2027 | $8.8M | $4.3M | $4.4M | $45.7M |
| Feb 2027 | $12.6M | $5.3M | $7.4M | $43.0M |
| Jan 2027 | $8.4M | $3.9M | $4.5M | $35.6M |
| Dec 2026 | $13.7M | $3.7M | $10.0M | $31.2M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.4M |
| Northwind Insurance | $1.3M |