| Droits TV | $2.8M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $679K |
| Sponsoring | $572K |
| Merchandising | $3.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $60K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.1M |
| Salaires staff | $82K |
| Amortissement Transferts | $51K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $57K |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $9.0M | $4.9M | $4.1M | $58.7M |
| Sep 2027 | $8.6M | $4.4M | $4.2M | $54.6M |
| Aug 2027 | $8.3M | $3.7M | $4.7M | $50.4M |
| Jul 2027 | $8.2M | $3.6M | $4.6M | $45.7M |
| Jun 2027 | $12.0M | $3.6M | $8.4M | $42.1M |
| May 2027 | $7.2M | $4.8M | $2.4M | $33.7M |
| Apr 2027 | $7.7M | $3.4M | $4.3M | $31.3M |
| Mar 2027 | $8.9M | $3.8M | $5.1M | $27.0M |
| Feb 2027 | $9.9M | $4.5M | $5.4M | $21.8M |
| Jan 2027 | $8.5M | $3.7M | $4.8M | $16.4M |
| Dec 2026 | $8.2M | $3.6M | $4.6M | $11.5M |
| Nov 2026 | $8.2M | $3.7M | $4.5M | $7.0M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.1M |
| Beacon Telecom | $1.0M |
| Meridian Group | $4.8M |