| Droits TV | $2.9M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $597K |
| Sponsoring | $198K |
| Merchandising | $2.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $30K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.2M |
| Salaires staff | $91K |
| Amortissement Transferts | $89K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $38K |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2027 | $7.1M | $4.8M | $2.3M | $30.5M |
| Mar 2027 | $7.8M | $4.6M | $3.2M | $28.1M |
| Feb 2027 | $7.8M | $5.0M | $2.8M | $24.8M |
| Jan 2027 | $7.7M | $4.7M | $2.9M | $22.4M |
| Dec 2026 | $7.3M | $4.7M | $2.7M | $19.4M |
| Nov 2026 | $7.2M | $5.2M | $1.9M | $16.6M |
| Oct 2026 | $7.0M | $6.3M | $692K | $14.6M |
| Sep 2026 | $6.6M | $3.3M | $3.2M | $13.8M |
| Aug 2026 | $0 | $0 | $0 | $15.2M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.1M |
| Beacon Telecom | $1.2M |
| Vanguard Industries | $6.1M |