| Droits TV | $2.1M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $219K |
| Sponsoring | $138K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $4K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.6M |
| Salaires staff | $81K |
| Amortissement Transferts | $277K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $43K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $5.1M | $7.1M | $-1.9M | $8.6M |
| Sep 2027 | $5.0M | $4.8M | $251K | $10.2M |
| Aug 2027 | $7.4M | $3.9M | $3.5M | $14.3M |
| Jul 2027 | $7.0M | $4.1M | $2.9M | $10.6M |
| Jun 2027 | $7.1M | $3.7M | $3.4M | $7.5M |
| May 2027 | $4.7M | $3.7M | $974K | $3.9M |
| Apr 2027 | $4.9M | $3.6M | $1.3M | $2.7M |
| Mar 2027 | $5.1M | $4.2M | $874K | $1.3M |
| Feb 2027 | $7.7M | $4.9M | $2.9M | $210K |
| Jan 2027 | $5.0M | $4.7M | $279K | $-2.8M |
| Dec 2026 | $4.9M | $4.6M | $287K | $-3.3M |
| Nov 2026 | $5.1M | $4.7M | $387K | $-3.8M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $920K |
| Northwind Insurance | $734K |