| Droits TV | $5.9M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $0 |
| Sponsoring | $392K |
| Merchandising | $3.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.1M |
| Salaires staff | $70K |
| Amortissement Transferts | $562K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $357K |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $11.0M | $6.9M | $4.2M | $57.6M |
| Jul 2027 | $11.0M | $6.5M | $4.5M | $52.9M |
| Jun 2027 | $19.1M | $6.9M | $12.2M | $47.8M |
| May 2027 | $11.9M | $8.3M | $3.7M | $35.1M |
| Apr 2027 | $12.3M | $7.9M | $4.4M | $30.9M |
| Mar 2027 | $13.0M | $7.7M | $5.3M | $25.9M |
| Feb 2027 | $15.0M | $7.8M | $7.2M | $20.1M |
| Jan 2027 | $13.7M | $7.6M | $6.1M | $12.3M |
| Dec 2026 | $15.3M | $8.1M | $7.2M | $5.6M |
| Nov 2026 | $15.0M | $8.7M | $6.3M | $-2.2M |
| Oct 2026 | $14.6M | $12.3M | $2.3M | $-9.1M |
| Sep 2026 | $16.0M | $3.7M | $12.3M | $-12.0M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.0M |
| Beacon Telecom | $2.7M |