| Droits TV | $3.6M |
| Bonus TV de Classement | $2.1M |
| Jour de match | $849K |
| Sponsoring | $247K |
| Merchandising | $3.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $6K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.8M |
| Salaires staff | $75K |
| Amortissement Transferts | $54K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $419K |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $10.7M | $6.0M | $4.6M | $127.2M |
| Jul 2027 | $9.7M | $5.4M | $4.3M | $124.0M |
| Jun 2027 | $9.7M | $5.5M | $4.2M | $119.7M |
| May 2027 | $9.3M | $5.5M | $3.8M | $115.5M |
| Apr 2027 | $7.5M | $5.0M | $2.4M | $111.6M |
| Mar 2027 | $25.6M | $5.5M | $20.1M | $179.3M |
| Feb 2027 | $9.0M | $5.5M | $3.5M | $159.2M |
| Jan 2027 | $20.0M | $5.4M | $14.6M | $155.6M |
| Dec 2026 | $9.2M | $5.4M | $3.7M | $141.0M |
| Nov 2026 | $10.1M | $5.6M | $4.4M | $137.3M |
| Oct 2026 | $10.5M | $7.4M | $3.2M | $132.8M |
| Sep 2026 | $23.9M | $5.2M | $18.7M | $129.7M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.4M |
| Northwind Insurance | $1.6M |