| Droits TV | $3.6M |
| Bonus TV de Classement | $416K |
| Jour de match | $91K |
| Sponsoring | $268K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $20K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $84K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2027 | $5.9M | $3.9M | $2.0M | $16.1M |
| Dec 2026 | $6.6M | $4.0M | $2.6M | $14.1M |
| Nov 2026 | $6.5M | $4.0M | $2.5M | $11.5M |
| Oct 2026 | $7.2M | $5.8M | $1.4M | $9.0M |
| Sep 2026 | $7.0M | $2.6M | $4.4M | $7.5M |
| Aug 2026 | $0 | $0 | $0 | $3.2M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.6M |
| Northwind Insurance | $1.6M |