| Droits TV | $1.1M |
| Bonus TV de Classement | $633K |
| Jour de match | $29K |
| Sponsoring | $79K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $31K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.6M |
| Salaires staff | $65K |
| Amortissement Transferts | $27K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $16K |
| Entretien installations | $928K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $3.2M | $4.7M | $-1.5M | $28.4M |
| Oct 2027 | $3.1M | $5.9M | $-2.8M | $29.9M |
| Sep 2027 | $22.2M | $6.6M | $15.6M | $32.7M |
| Aug 2027 | $3.0M | $4.7M | $-1.7M | $17.1M |
| Jul 2027 | $3.5M | $3.8M | $-275K | $18.7M |
| Jun 2027 | $3.7M | $3.5M | $229K | $20.4M |
| May 2027 | $2.7M | $4.0M | $-1.3M | $20.2M |
| Apr 2027 | $2.7M | $3.9M | $-1.2M | $21.5M |
| Mar 2027 | $2.7M | $3.5M | $-803K | $22.7M |
| Feb 2027 | $2.8M | $3.8M | $-962K | $23.5M |
| Jan 2027 | $9.1M | $4.4M | $4.7M | $24.5M |
| Dec 2026 | $2.8M | $4.1M | $-1.3M | $19.8M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $407K |
| Beacon Telecom | $542K |