| Droits TV | $3.9M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $339K |
| Sponsoring | $254K |
| Merchandising | $2.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $22K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.7M |
| Salaires staff | $58K |
| Amortissement Transferts | $57K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $8.1M | $5.3M | $2.8M | $58.1M |
| Sep 2027 | $10.7M | $5.7M | $5.0M | $55.3M |
| Aug 2027 | $8.2M | $4.4M | $3.8M | $50.8M |
| Jul 2027 | $8.1M | $4.5M | $3.6M | $61.9M |
| Jun 2027 | $13.8M | $4.3M | $9.4M | $59.8M |
| May 2027 | $8.1M | $4.1M | $3.9M | $50.3M |
| Apr 2027 | $8.3M | $4.2M | $4.1M | $46.4M |
| Mar 2027 | $7.9M | $4.3M | $3.7M | $42.3M |
| Feb 2027 | $8.2M | $5.1M | $3.2M | $38.6M |
| Jan 2027 | $9.7M | $4.4M | $5.2M | $36.0M |
| Dec 2026 | $11.0M | $4.3M | $6.7M | $30.7M |
| Nov 2026 | $10.3M | $4.5M | $5.8M | $24.0M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.5M |
| Civic Energy | $1.6M |