| Droits TV | $883K |
| Bonus TV de Classement | $307K |
| Jour de match | $0 |
| Sponsoring | $527K |
| Merchandising | $7.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.4M |
| Salaires staff | $97K |
| Amortissement Transferts | $109K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $9.1M | $5.2M | $3.9M | $31.8M |
| Aug 2027 | $9.2M | $5.1M | $4.2M | $63.7M |
| Jul 2027 | $11.0M | $5.2M | $5.7M | $62.4M |
| Jun 2027 | $10.7M | $5.7M | $5.0M | $57.7M |
| May 2027 | $11.3M | $8.6M | $2.7M | $52.8M |
| Apr 2027 | $10.6M | $5.9M | $4.7M | $50.0M |
| Mar 2027 | $10.8M | $6.3M | $4.5M | $45.2M |
| Feb 2027 | $12.6M | $6.9M | $5.7M | $40.7M |
| Jan 2027 | $10.9M | $5.9M | $5.0M | $35.0M |
| Dec 2026 | $10.7M | $5.6M | $5.1M | $30.0M |
| Nov 2026 | $11.0M | $5.7M | $5.2M | $24.8M |
| Oct 2026 | $10.3M | $8.4M | $1.9M | $19.6M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $3.1M |
| Civic Energy | $3.2M |