| Droits TV | $3.7M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $71K |
| Sponsoring | $254K |
| Merchandising | $2.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $355K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.3M |
| Salaires staff | $82K |
| Amortissement Transferts | $21K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $166K |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $8.8M | $6.0M | $2.8M | $70.1M |
| Sep 2027 | $8.1M | $5.0M | $3.1M | $67.3M |
| Aug 2027 | $7.9M | $4.0M | $3.9M | $72.8M |
| Jul 2027 | $10.4M | $4.6M | $5.8M | $68.9M |
| Jun 2027 | $15.2M | $3.8M | $11.4M | $64.1M |
| May 2027 | $8.5M | $4.6M | $3.9M | $52.7M |
| Apr 2027 | $8.2M | $4.0M | $4.2M | $48.9M |
| Mar 2027 | $9.0M | $4.2M | $4.8M | $44.7M |
| Feb 2027 | $8.9M | $4.3M | $4.5M | $39.9M |
| Jan 2027 | $8.9M | $4.1M | $4.8M | $35.4M |
| Dec 2026 | $8.3M | $4.1M | $4.2M | $30.5M |
| Nov 2026 | $8.4M | $4.1M | $4.4M | $26.3M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.5M |
| Civic Energy | $1.6M |