| Droits TV | $2.5M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $19K |
| Sponsoring | $156K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $3.0M |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $64K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $56K |
| Amortissement Transferts | $630K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $39K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $8.5M | $4.6M | $3.9M | $18.2M |
| Oct 2027 | $6.7M | $5.4M | $1.3M | $13.7M |
| Sep 2027 | $9.1M | $5.7M | $3.4M | $11.8M |
| Aug 2027 | $7.5M | $3.2M | $4.3M | $8.1M |
| Jul 2027 | $10.9M | $2.8M | $8.2M | $28.1M |
| Jun 2027 | $6.4M | $2.6M | $3.7M | $24.0M |
| May 2027 | $4.7M | $3.1M | $1.7M | $20.2M |
| Apr 2027 | $4.7M | $2.6M | $2.2M | $18.5M |
| Mar 2027 | $5.4M | $3.0M | $2.4M | $16.2M |
| Feb 2027 | $5.0M | $2.9M | $2.1M | $13.7M |
| Jan 2027 | $4.7M | $2.9M | $1.8M | $11.6M |
| Dec 2026 | $5.1M | $2.9M | $2.2M | $9.7M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $825K |
| Beacon Telecom | $1.0M |