| Droits TV | $6.5M |
| Bonus TV de Classement | $773K |
| Jour de match | $596K |
| Sponsoring | $498K |
| Merchandising | $6.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $79K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $8.4M |
| Salaires staff | $57K |
| Amortissement Transferts | $621K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $214K |
| Entretien installations | $2.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $15.0M | $11.6M | $3.4M | $64.4M |
| Sep 2027 | $14.9M | $13.5M | $1.4M | $60.3M |
| Aug 2027 | $27.6M | $12.3M | $15.3M | $59.0M |
| Jul 2027 | $16.8M | $9.6M | $7.2M | $46.1M |
| Jun 2027 | $24.7M | $8.7M | $16.0M | $48.5M |
| May 2027 | $16.9M | $9.5M | $7.3M | $48.3M |
| Apr 2027 | $16.3M | $9.5M | $6.8M | $41.0M |
| Mar 2027 | $17.4M | $9.1M | $8.3M | $34.1M |
| Feb 2027 | $19.5M | $11.9M | $7.6M | $25.9M |
| Jan 2027 | $17.0M | $9.3M | $7.7M | $18.9M |
| Dec 2026 | $17.8M | $9.2M | $8.6M | $11.2M |
| Nov 2026 | $16.6M | $9.2M | $7.4M | $2.5M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.9M |
| Beacon Telecom | $3.1M |