| Droits TV | $1.8M |
| Bonus TV de Classement | $701K |
| Jour de match | $0 |
| Sponsoring | $115K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $6K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.6M |
| Salaires staff | $69K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $158K |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $4.2M | $4.9M | $-659K | $3.3M |
| Sep 2027 | $4.7M | $5.2M | $-499K | $31.6M |
| Aug 2027 | $5.3M | $3.2M | $2.1M | $32.2M |
| Jul 2027 | $5.2M | $3.6M | $1.6M | $30.3M |
| Jun 2027 | $10.1M | $3.6M | $6.5M | $28.8M |
| May 2027 | $4.1M | $3.7M | $427K | $22.3M |
| Apr 2027 | $4.1M | $4.0M | $88K | $21.8M |
| Mar 2027 | $5.0M | $4.4M | $598K | $21.7M |
| Feb 2027 | $9.6M | $4.8M | $4.8M | $21.1M |
| Jan 2027 | $4.5M | $4.6M | $-104K | $16.4M |
| Dec 2026 | $4.2M | $4.1M | $101K | $16.5M |
| Nov 2026 | $4.3M | $4.5M | $-235K | $16.4M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $702K |
| Civic Energy | $673K |