| Droits TV | $5.0M |
| Bonus TV de Classement | $908K |
| Jour de match | $109K |
| Sponsoring | $328K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.9M |
| Salaires staff | $75K |
| Amortissement Transferts | $133K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Déc 2027 | $7.9M | $4.5M | $3.4M | $43.2M |
| Nov 2027 | $8.1M | $5.2M | $2.9M | $39.6M |
| Oct 2027 | $7.7M | $6.3M | $1.3M | $36.6M |
| Sept 2027 | $7.9M | $6.4M | $1.5M | $35.1M |
| Août 2027 | $7.7M | $4.8M | $2.9M | $33.5M |
| Juil 2027 | $8.1M | $4.4M | $3.7M | $37.0M |
| Juin 2027 | $8.7M | $4.7M | $4.1M | $33.3M |
| Mai 2027 | $8.7M | $4.7M | $4.0M | $29.2M |
| Avr 2027 | $9.5M | $4.8M | $4.7M | $25.2M |
| Mars 2027 | $7.7M | $4.6M | $3.1M | $20.6M |
| Févr 2027 | $8.2M | $4.7M | $3.4M | $17.5M |
| Janv 2027 | $11.7M | $4.7M | $7.0M | $25.3M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.2M |
| Civic Energy | $1.7M |