| Droits TV | $821K |
| Bonus TV de Classement | $271K |
| Jour de match | $347K |
| Sponsoring | $463K |
| Merchandising | $4.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $639K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.9M |
| Salaires staff | $57K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $7.1M | $4.2M | $2.9M | $23.7M |
| Oct 2027 | $6.9M | $5.4M | $1.5M | $20.9M |
| Sep 2027 | $6.9M | $4.7M | $2.2M | $19.4M |
| Aug 2027 | $6.3M | $3.3M | $2.9M | $17.1M |
| Jul 2027 | $6.6M | $3.9M | $2.7M | $14.2M |
| Jun 2027 | $7.1M | $4.4M | $2.8M | $11.5M |
| May 2027 | $7.1M | $4.9M | $2.2M | $8.7M |
| Apr 2027 | $7.1M | $4.2M | $2.9M | $6.5M |
| Mar 2027 | $7.3M | $3.9M | $3.4M | $3.6M |
| Feb 2027 | $7.3M | $4.0M | $3.3M | $250K |
| Jan 2027 | $7.3M | $4.0M | $3.2M | $-3.0M |
| Dec 2026 | $7.8M | $4.1M | $3.6M | $-6.3M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.7M |
| Beacon Telecom | $2.8M |