| Droits TV | $4.7M |
| Bonus TV de Classement | $629K |
| Jour de match | $350K |
| Sponsoring | $328K |
| Merchandising | $2.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $94K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.6M |
| Salaires staff | $68K |
| Amortissement Transferts | $62K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $11K |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $8.4M | $7.2M | $1.3M | $39.7M |
| Sep 2027 | $9.9M | $7.0M | $2.9M | $38.4M |
| Aug 2027 | $9.9M | $5.7M | $4.2M | $36.6M |
| Jul 2027 | $8.0M | $5.0M | $3.0M | $46.5M |
| Jun 2027 | $11.1M | $4.7M | $6.4M | $45.3M |
| May 2027 | $8.3M | $6.0M | $2.4M | $38.9M |
| Apr 2027 | $8.6M | $4.9M | $3.7M | $36.5M |
| Mar 2027 | $8.8M | $5.5M | $3.3M | $32.9M |
| Feb 2027 | $8.8M | $5.7M | $3.2M | $29.6M |
| Jan 2027 | $13.1M | $5.5M | $7.7M | $26.5M |
| Dec 2026 | $9.6M | $5.6M | $4.0M | $18.8M |
| Nov 2026 | $9.7M | $5.8M | $3.9M | $14.8M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.1M |
| Civic Energy | $1.8M |