| Droits TV | $6.5M |
| Bonus TV de Classement | $2.4M |
| Jour de match | $533K |
| Sponsoring | $410K |
| Merchandising | $5.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $15K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $7.6M |
| Salaires staff | $52K |
| Amortissement Transferts | $330K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $54K |
| Entretien installations | $2.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2027 | $15.2M | $10.3M | $4.9M | $52.2M |
| Avr 2027 | $15.3M | $9.8M | $5.5M | $47.0M |
| Mars 2027 | $16.4M | $11.3M | $5.1M | $41.1M |
| Févr 2027 | $26.0M | $11.8M | $14.2M | $35.7M |
| Janv 2027 | $15.8M | $10.8M | $5.0M | $21.2M |
| Déc 2026 | $15.9M | $10.4M | $5.5M | $15.8M |
| Nov 2026 | $15.7M | $11.2M | $4.5M | $10.0M |
| Oct 2026 | $16.0M | $20.0M | $-4.0M | $5.2M |
| Sept 2026 | $26.4M | $7.9M | $18.5M | $8.8M |
| Août 2026 | $0 | $0 | $0 | $10.2M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.2M |
| Civic Energy | $2.7M |