| Droits TV | $4.0M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $0 |
| Sponsoring | $293K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.3M |
| Salaires staff | $54K |
| Amortissement Transferts | $86K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $53K |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2027 | $7.9M | $4.8M | $3.1M | $13.2M |
| Juil 2027 | $8.4M | $4.2M | $4.2M | $43.8M |
| Juin 2027 | $14.0M | $3.9M | $10.1M | $42.6M |
| Mai 2027 | $7.5M | $4.7M | $2.9M | $32.5M |
| Avr 2027 | $7.6M | $4.4M | $3.2M | $29.6M |
| Mars 2027 | $8.3M | $3.8M | $4.5M | $26.3M |
| Févr 2027 | $7.8M | $3.8M | $4.1M | $21.8M |
| Janv 2027 | $7.5M | $4.6M | $2.9M | $17.7M |
| Déc 2026 | $7.5M | $3.8M | $3.7M | $14.8M |
| Nov 2026 | $7.6M | $4.1M | $3.5M | $11.1M |
| Oct 2026 | $7.2M | $6.6M | $649K | $7.5M |
| Sept 2026 | $8.5M | $3.4M | $5.1M | $6.8M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.8M |
| Beacon Telecom | $1.7M |