| Droits TV | $4.6M |
| Bonus TV de Classement | $763K |
| Jour de match | $448K |
| Sponsoring | $319K |
| Merchandising | $2.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $69K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.2M |
| Salaires staff | $108K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $1.1M |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $10.6M | $6.8M | $3.8M | $30.2M |
| Jan 2027 | $16.1M | $5.9M | $10.2M | $26.9M |
| Dec 2026 | $9.2M | $6.3M | $3.0M | $16.7M |
| Nov 2026 | $9.2M | $6.1M | $3.2M | $13.7M |
| Oct 2026 | $10.1M | $9.8M | $311K | $10.6M |
| Sep 2026 | $9.3M | $5.4M | $3.9M | $10.3M |
| Aug 2026 | $0 | $0 | $0 | $6.3M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.1M |
| Beacon Telecom | $1.7M |