| Droits TV | $4.7M |
| Bonus TV de Classement | $709K |
| Jour de match | $184K |
| Sponsoring | $301K |
| Merchandising | $3.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.1M |
| Salaires staff | $94K |
| Amortissement Transferts | $54K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $11.8M | $5.8M | $6.0M | $33.1M |
| Jan 2027 | $9.8M | $5.5M | $4.2M | $27.1M |
| Dec 2026 | $9.6M | $5.3M | $4.3M | $22.8M |
| Nov 2026 | $10.4M | $5.5M | $4.9M | $18.5M |
| Oct 2026 | $9.7M | $8.3M | $1.4M | $13.5M |
| Sep 2026 | $12.1M | $3.5M | $8.6M | $12.1M |
| Aug 2026 | $0 | $0 | $0 | $6.3M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.9M |
| Northwind Insurance | $1.7M |