| Droits TV | $1.6M |
| Bonus TV de Classement | $642K |
| Jour de match | $0 |
| Sponsoring | $107K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.3M |
| Salaires staff | $61K |
| Amortissement Transferts | $50K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $862K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $3.5M | $3.3M | $207K | $4.2M |
| Jul 2027 | $5.3M | $4.5M | $742K | $3.9M |
| Jun 2027 | $4.6M | $3.3M | $1.3M | $5.5M |
| May 2027 | $3.5M | $4.6M | $-1.1M | $4.2M |
| Apr 2027 | $3.7M | $3.2M | $506K | $5.3M |
| Mar 2027 | $4.0M | $3.7M | $260K | $4.8M |
| Feb 2027 | $3.7M | $3.9M | $-181K | $4.6M |
| Jan 2027 | $4.0M | $4.1M | $-147K | $4.7M |
| Dec 2026 | $3.7M | $3.7M | $-55K | $4.9M |
| Nov 2026 | $3.8M | $3.9M | $-50K | $4.9M |
| Oct 2026 | $3.4M | $6.7M | $-3.2M | $5.0M |
| Sep 2026 | $3.6M | $2.8M | $791K | $8.2M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $697K |
| Civic Energy | $591K |