| Droits TV | $2.3M |
| Bonus TV de Classement | $353K |
| Jour de match | $58K |
| Sponsoring | $202K |
| Merchandising | $870K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $142K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $74K |
| Amortissement Transferts | $33K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $804K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $3.9M | $2.5M | $1.3M | $9.4M |
| Oct 2027 | $3.7M | $2.8M | $941K | $8.1M |
| Sept 2027 | $3.6M | $3.4M | $265K | $7.1M |
| Août 2027 | $3.5M | $2.6M | $941K | $6.8M |
| Juil 2027 | $3.7M | $2.5M | $1.2M | $5.8M |
| Juin 2027 | $3.9M | $2.6M | $1.3M | $4.6M |
| Mai 2027 | $4.1M | $2.6M | $1.6M | $3.2M |
| Avr 2027 | $4.2M | $2.2M | $2.0M | $23.4M |
| Mars 2027 | $4.5M | $2.0M | $2.4M | $22.8M |
| Févr 2027 | $4.3M | $2.9M | $1.4M | $20.7M |
| Janv 2027 | $4.5M | $1.9M | $2.7M | $19.3M |
| Déc 2026 | $5.4M | $1.6M | $3.8M | $16.6M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.2M |
| Civic Energy | $1.2M |