| Droits TV | $3.6M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $154K |
| Sponsoring | $259K |
| Merchandising | $2.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $2.4M |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $3K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.4M |
| Salaires staff | $71K |
| Amortissement Transferts | $16K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $5K |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $10.0M | $4.9M | $5.2M | $73.0M |
| Oct 2027 | $9.3M | $5.9M | $3.4M | $67.9M |
| Sep 2027 | $12.2M | $5.9M | $6.3M | $64.5M |
| Aug 2027 | $8.3M | $4.5M | $3.8M | $58.3M |
| Jul 2027 | $8.0M | $4.3M | $3.7M | $90.8M |
| Jun 2027 | $12.3M | $4.2M | $8.1M | $87.1M |
| May 2027 | $7.5M | $4.8M | $2.8M | $79.0M |
| Apr 2027 | $7.7M | $4.8M | $2.9M | $76.2M |
| Mar 2027 | $7.7M | $4.1M | $3.6M | $73.4M |
| Feb 2027 | $9.4M | $4.5M | $4.8M | $69.7M |
| Jan 2027 | $13.9M | $4.3M | $9.6M | $64.9M |
| Dec 2026 | $16.9M | $4.6M | $12.4M | $55.4M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.5M |
| Civic Energy | $1.6M |