| Droits TV | $4.5M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $0 |
| Sponsoring | $269K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $95K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $7.6M | $3.5M | $4.1M | $27.9M |
| Jan 2027 | $11.4M | $3.5M | $7.8M | $23.7M |
| Dec 2026 | $7.5M | $3.5M | $4.0M | $15.9M |
| Nov 2026 | $7.6M | $3.5M | $4.1M | $11.9M |
| Oct 2026 | $7.6M | $7.2M | $372K | $7.8M |
| Sep 2026 | $7.4M | $3.7M | $3.6M | $7.4M |
| Aug 2026 | $0 | $0 | $0 | $3.8M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.6M |
| Northwind Insurance | $1.7M |