| Droits TV | $3.7M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $0 |
| Sponsoring | $227K |
| Merchandising | $2.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $8K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.4M |
| Salaires staff | $79K |
| Amortissement Transferts | $150K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $9.0M | $7.1M | $1.8M | $19.7M |
| Jul 2027 | $15.1M | $5.7M | $9.3M | $49.4M |
| Jun 2027 | $8.4M | $5.5M | $2.9M | $39.9M |
| May 2027 | $8.3M | $6.9M | $1.4M | $36.9M |
| Apr 2027 | $8.2M | $6.4M | $1.9M | $35.3M |
| Mar 2027 | $8.3M | $5.3M | $3.0M | $33.3M |
| Feb 2027 | $10.0M | $5.6M | $4.4M | $30.2M |
| Jan 2027 | $8.6M | $6.0M | $2.6M | $25.6M |
| Dec 2026 | $8.7M | $5.9M | $2.7M | $22.8M |
| Nov 2026 | $8.6M | $6.1M | $2.4M | $19.9M |
| Oct 2026 | $8.4M | $8.7M | $-251K | $17.3M |
| Sep 2026 | $19.3M | $3.6M | $15.7M | $17.4M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.5M |
| Civic Energy | $1.2M |