| Droits TV | $1.9M |
| Bonus TV de Classement | $635K |
| Jour de match | $24K |
| Sponsoring | $108K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $16K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.0M |
| Salaires staff | $90K |
| Amortissement Transferts | $39K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $363K |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $4.2M | $4.5M | $-265K | $14.9M |
| Jan 2027 | $4.7M | $4.3M | $400K | $15.1M |
| Dec 2026 | $4.0M | $4.2M | $-128K | $14.7M |
| Nov 2026 | $4.5M | $4.4M | $56K | $14.8M |
| Oct 2026 | $3.8M | $7.3M | $-3.5M | $14.7M |
| Sep 2026 | $4.0M | $2.8M | $1.2M | $18.1M |
| Aug 2026 | $0 | $0 | $0 | $19.1M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $613K |
| Northwind Insurance | $686K |