| Droits TV | $831K |
| Bonus TV de Classement | $413K |
| Jour de match | $0 |
| Sponsoring | $500K |
| Merchandising | $4.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.7M |
| Salaires staff | $85K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $120K |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $5.9M | $5.0M | $836K | $18.7M |
| Jan 2027 | $7.5M | $4.7M | $2.7M | $17.8M |
| Dec 2026 | $5.8M | $2.9M | $3.0M | $15.2M |
| Nov 2026 | $6.0M | $2.9M | $3.1M | $12.3M |
| Oct 2026 | $6.8M | $5.1M | $1.7M | $9.2M |
| Sep 2026 | $6.1M | $2.4M | $3.7M | $7.5M |
| Aug 2026 | $0 | $0 | $0 | $3.8M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $3.0M |
| Civic Energy | $3.0M |