| Droits TV | $2.8M |
| Bonus TV de Classement | $668K |
| Jour de match | $0 |
| Sponsoring | $179K |
| Merchandising | $770K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $43K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.4M |
| Salaires staff | $59K |
| Amortissement Transferts | $2K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $170K |
| Entretien installations | $898K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $4.5M | $4.5M | $-14K | $13.2M |
| Aug 2027 | $4.4M | $2.1M | $2.2M | $28.1M |
| Jul 2027 | $4.4M | $2.2M | $2.2M | $26.0M |
| Jun 2027 | $5.7M | $2.2M | $3.5M | $23.7M |
| May 2027 | $4.6M | $3.5M | $1.1M | $20.2M |
| Apr 2027 | $4.7M | $2.6M | $2.1M | $19.1M |
| Mar 2027 | $4.6M | $2.5M | $2.2M | $17.0M |
| Feb 2027 | $4.8M | $2.5M | $2.2M | $14.9M |
| Jan 2027 | $4.8M | $2.5M | $2.3M | $12.6M |
| Dec 2026 | $4.6M | $2.5M | $2.1M | $10.3M |
| Nov 2026 | $4.6M | $2.6M | $2.0M | $8.3M |
| Oct 2026 | $4.9M | $5.6M | $-673K | $6.3M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.1M |
| Beacon Telecom | $1.0M |