| Droits TV | $3.7M |
| Bonus TV de Classement | $1.9M |
| Jour de match | $350K |
| Sponsoring | $265K |
| Merchandising | $2.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $3.0M |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $37K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.9M |
| Salaires staff | $68K |
| Amortissement Transferts | $56K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $11.9M | $5.6M | $6.2M | $42.9M |
| Oct 2027 | $9.8M | $5.6M | $4.2M | $36.6M |
| Sep 2027 | $12.6M | $5.1M | $7.5M | $32.3M |
| Aug 2027 | $8.6M | $5.8M | $2.8M | $27.1M |
| Jul 2027 | $9.3M | $5.0M | $4.3M | $24.2M |
| Jun 2027 | $8.7M | $5.9M | $2.8M | $19.9M |
| May 2027 | $7.0M | $4.6M | $2.4M | $17.0M |
| Apr 2027 | $8.0M | $4.2M | $3.8M | $45.5M |
| Mar 2027 | $8.3M | $4.2M | $4.1M | $41.7M |
| Feb 2027 | $7.9M | $6.0M | $1.9M | $37.5M |
| Jan 2027 | $8.2M | $3.8M | $4.4M | $35.6M |
| Dec 2026 | $12.2M | $3.6M | $8.6M | $31.2M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.6M |
| Northwind Insurance | $1.6M |