| Droits TV | $222K |
| Bonus TV de Classement | $73K |
| Jour de match | $437K |
| Sponsoring | $417K |
| Merchandising | $4.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $170K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $63K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $51K |
| Entretien installations | $985K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2027 | $5.6M | $2.8M | $2.8M | $27.3M |
| Avr 2027 | $5.7M | $2.7M | $3.0M | $24.5M |
| Mars 2027 | $6.0M | $3.1M | $2.9M | $21.5M |
| Févr 2027 | $6.2M | $3.4M | $2.8M | $18.6M |
| Janv 2027 | $5.5M | $2.7M | $2.8M | $15.7M |
| Déc 2026 | $5.9M | $2.6M | $3.2M | $12.9M |
| Nov 2026 | $5.9M | $2.7M | $3.2M | $9.7M |
| Oct 2026 | $5.4M | $3.6M | $1.8M | $6.5M |
| Sept 2026 | $5.1M | $1.6M | $3.5M | $4.8M |
| Août 2026 | $0 | $0 | $0 | $1.3M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.5M |
| Civic Energy | $2.5M |