| Droits TV | $840K |
| Bonus TV de Classement | $399K |
| Jour de match | $1.1M |
| Sponsoring | $472K |
| Merchandising | $8.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $1.9M |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $7.1M |
| Salaires staff | $68K |
| Amortissement Transferts | $458K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $66K |
| Entretien installations | $1.9M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $13.2M | $9.6M | $3.6M | $37.5M |
| Oct 2027 | $12.2M | $10.7M | $1.5M | $33.5M |
| Sept 2027 | $22.2M | $9.3M | $12.9M | $31.5M |
| Août 2027 | $13.2M | $7.9M | $5.2M | $59.2M |
| Juil 2027 | $37.0M | $7.4M | $29.6M | $53.7M |
| Juin 2027 | $12.0M | $14.8M | $-2.8M | $23.7M |
| Mai 2027 | $11.2M | $10.8M | $393K | $26.4M |
| Avr 2027 | $12.5M | $8.4M | $4.1M | $25.6M |
| Mars 2027 | $11.8M | $8.4M | $3.3M | $21.1M |
| Févr 2027 | $17.2M | $10.1M | $7.1M | $17.4M |
| Janv 2027 | $13.3M | $8.4M | $4.8M | $19.6M |
| Déc 2026 | $12.8M | $7.9M | $4.9M | $14.5M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $3.1M |
| Beacon Telecom | $2.5M |