| Droits TV | $4.2M |
| Bonus TV de Classement | $655K |
| Jour de match | $51K |
| Sponsoring | $300K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.2M |
| Salaires staff | $75K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $6.6M | $3.4M | $3.2M | $42.8M |
| Jul 2027 | $7.2M | $3.6M | $3.6M | $39.7M |
| Jun 2027 | $7.0M | $3.5M | $3.5M | $36.1M |
| May 2027 | $6.7M | $4.2M | $2.5M | $32.6M |
| Apr 2027 | $7.6M | $3.5M | $4.1M | $30.1M |
| Mar 2027 | $7.2M | $3.5M | $3.6M | $26.0M |
| Feb 2027 | $7.2M | $2.8M | $4.4M | $29.0M |
| Jan 2027 | $10.0M | $3.0M | $7.0M | $24.6M |
| Dec 2026 | $7.3M | $2.9M | $4.4M | $17.6M |
| Nov 2026 | $7.3M | $2.9M | $4.4M | $13.2M |
| Oct 2026 | $6.8M | $5.2M | $1.6M | $8.8M |
| Sep 2026 | $6.4M | $3.1M | $3.4M | $7.2M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.8M |
| Beacon Telecom | $1.8M |