| Droits TV | $780K |
| Bonus TV de Classement | $264K |
| Jour de match | $707K |
| Sponsoring | $417K |
| Merchandising | $3.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.9M |
| Salaires staff | $43K |
| Amortissement Transferts | $161K |
| Intérêts de la Dette | $38K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $5.7M | $4.2M | $1.5M | $-8.6M |
| Nov 2027 | $5.5M | $4.1M | $1.4M | $-10.3M |
| Oct 2027 | $5.5M | $4.8M | $698K | $-11.8M |
| Sep 2027 | $5.1M | $4.8M | $291K | $-12.7M |
| Aug 2027 | $5.2M | $4.0M | $1.2M | $31.0M |
| Jul 2027 | $13.5M | $3.1M | $10.3M | $29.7M |
| Jun 2027 | $8.2M | $3.1M | $5.0M | $26.9M |
| May 2027 | $5.2M | $3.6M | $1.5M | $21.9M |
| Apr 2027 | $5.2M | $3.1M | $2.1M | $20.4M |
| Mar 2027 | $5.7M | $3.2M | $2.6M | $18.3M |
| Feb 2027 | $5.6M | $3.5M | $2.2M | $15.7M |
| Jan 2027 | $5.9M | $3.6M | $2.3M | $13.5M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.5M |
| Northwind Insurance | $2.5M |