| Droits TV | $839K |
| Bonus TV de Classement | $227K |
| Jour de match | $387K |
| Sponsoring | $478K |
| Merchandising | $5.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.1M |
| Salaires staff | $36K |
| Amortissement Transferts | $16K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $605 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $6.9M | $5.4M | $1.6M | $37.5M |
| Oct 2027 | $7.0M | $5.8M | $1.2M | $35.9M |
| Sep 2027 | $6.8M | $5.1M | $1.7M | $34.7M |
| Aug 2027 | $6.6M | $4.6M | $2.0M | $33.0M |
| Jul 2027 | $6.9M | $4.1M | $2.8M | $31.0M |
| Jun 2027 | $7.3M | $4.6M | $2.7M | $28.2M |
| May 2027 | $7.5M | $6.2M | $1.4M | $25.5M |
| Apr 2027 | $7.7M | $5.3M | $2.4M | $24.1M |
| Mar 2027 | $8.1M | $4.8M | $3.3M | $21.7M |
| Feb 2027 | $9.1M | $5.3M | $3.8M | $18.4M |
| Jan 2027 | $8.3M | $5.4M | $2.9M | $14.6M |
| Dec 2026 | $8.0M | $4.8M | $3.2M | $11.7M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.9M |
| Civic Energy | $2.8M |