| Droits TV | $7.0M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $0 |
| Sponsoring | $498K |
| Merchandising | $2.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.5M |
| Salaires staff | $72K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $10.8M | $5.2M | $5.6M | $77.3M |
| Jul 2027 | $11.2M | $4.6M | $6.5M | $71.7M |
| Jun 2027 | $10.9M | $4.7M | $6.1M | $65.2M |
| May 2027 | $11.9M | $5.0M | $6.9M | $59.0M |
| Apr 2027 | $10.7M | $4.9M | $5.8M | $52.2M |
| Mar 2027 | $11.5M | $4.9M | $6.6M | $46.4M |
| Feb 2027 | $11.0M | $4.1M | $6.9M | $49.3M |
| Jan 2027 | $18.8M | $4.1M | $14.7M | $42.4M |
| Dec 2026 | $11.1M | $4.1M | $7.0M | $27.7M |
| Nov 2026 | $11.2M | $4.4M | $6.8M | $20.8M |
| Oct 2026 | $11.3M | $8.8M | $2.5M | $14.0M |
| Sep 2026 | $12.3M | $3.3M | $9.0M | $11.5M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $3.0M |
| Civic Energy | $3.0M |