| Droits TV | $3.4M |
| Bonus TV de Classement | $428K |
| Jour de match | $0 |
| Sponsoring | $220K |
| Merchandising | $2.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $260K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.2M |
| Salaires staff | $77K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $817K |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $6.5M | $4.3M | $2.2M | $28.0M |
| Jan 2027 | $6.5M | $4.4M | $2.0M | $26.3M |
| Dec 2026 | $6.3M | $3.3M | $3.0M | $24.2M |
| Nov 2026 | $6.6M | $3.4M | $3.1M | $21.2M |
| Oct 2026 | $6.0M | $4.9M | $1.1M | $18.0M |
| Sep 2026 | $7.0M | $2.4M | $4.5M | $16.9M |
| Aug 2026 | $0 | $0 | $0 | $12.7M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.4M |
| Beacon Telecom | $1.2M |