| Droits TV | $7.0M |
| Bonus TV de Classement | $635K |
| Jour de match | $303K |
| Sponsoring | $486K |
| Merchandising | $3.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.0M |
| Salaires staff | $82K |
| Amortissement Transferts | $60K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.9M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $12.3M | $6.0M | $6.3M | $68.1M |
| Nov 2027 | $12.2M | $5.4M | $6.8M | $61.8M |
| Oct 2027 | $12.5M | $6.4M | $6.0M | $54.9M |
| Sep 2027 | $12.2M | $5.3M | $6.8M | $48.8M |
| Aug 2027 | $12.9M | $5.0M | $7.9M | $41.9M |
| Jul 2027 | $13.1M | $4.8M | $8.3M | $36.9M |
| Jun 2027 | $12.6M | $5.2M | $7.4M | $28.6M |
| May 2027 | $6.3M | $4.7M | $1.6M | $21.2M |
| Apr 2027 | $6.3M | $3.1M | $3.3M | $31.0M |
| Mar 2027 | $6.4M | $3.1M | $3.3M | $27.8M |
| Feb 2027 | $6.6M | $3.2M | $3.4M | $24.5M |
| Jan 2027 | $17.7M | $3.1M | $14.6M | $21.1M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $3.1M |
| Civic Energy | $2.8M |