| Droits TV | $4.0M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $0 |
| Sponsoring | $264K |
| Merchandising | $2.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $111K |
| Amortissement Transferts | $121K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $8.3M | $4.5M | $3.8M | $40.6M |
| Jan 2027 | $12.0M | $4.5M | $7.4M | $36.6M |
| Dec 2026 | $8.5M | $4.5M | $3.9M | $29.1M |
| Nov 2026 | $9.2M | $4.8M | $4.4M | $25.1M |
| Oct 2026 | $9.9M | $8.5M | $1.3M | $20.5M |
| Sep 2026 | $9.7M | $3.5M | $6.1M | $19.1M |
| Aug 2026 | $0 | $0 | $0 | $19.1M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.5M |
| Beacon Telecom | $1.7M |