| Droits TV | $7.1M |
| Bonus TV de Classement | $1.9M |
| Jour de match | $871K |
| Sponsoring | $479K |
| Merchandising | $6.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $8.7M |
| Salaires staff | $51K |
| Amortissement Transferts | $192K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $22K |
| Entretien installations | $2.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $17.3M | $11.5M | $5.7M | $53.6M |
| Oct 2027 | $16.2M | $14.4M | $1.8M | $47.6M |
| Sep 2027 | $24.4M | $13.6M | $10.8M | $45.7M |
| Aug 2027 | $16.0M | $11.0M | $5.0M | $34.7M |
| Jul 2027 | $16.0M | $10.6M | $5.4M | $29.5M |
| Jun 2027 | $23.8M | $11.9M | $11.8M | $30.3M |
| May 2027 | $17.0M | $13.5M | $3.5M | $18.4M |
| Apr 2027 | $16.6M | $12.1M | $4.4M | $14.8M |
| Mar 2027 | $17.1M | $11.7M | $5.5M | $10.4M |
| Feb 2027 | $16.9M | $11.8M | $5.2M | $4.8M |
| Jan 2027 | $17.8M | $12.2M | $5.6M | $-441K |
| Dec 2026 | $17.9M | $11.9M | $6.0M | $-6.2M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.8M |
| Civic Energy | $3.0M |