| Droits TV | $7.0M |
| Bonus TV de Classement | $1.9M |
| Jour de match | $828K |
| Sponsoring | $500K |
| Merchandising | $4.3M |
| 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 | $61K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $140K |
| Entretien installations | $2.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $14.6M | $6.4M | $8.2M | $95.6M |
| Jul 2027 | $19.2M | $7.4M | $11.8M | $87.4M |
| Jun 2027 | $13.1M | $6.4M | $6.7M | $75.6M |
| May 2027 | $14.6M | $7.4M | $7.2M | $68.9M |
| Apr 2027 | $14.7M | $6.1M | $8.6M | $85.5M |
| Mar 2027 | $15.1M | $6.8M | $8.3M | $76.8M |
| Feb 2027 | $16.3M | $7.0M | $9.3M | $68.5M |
| Jan 2027 | $29.9M | $7.1M | $22.8M | $59.3M |
| Dec 2026 | $16.3M | $6.6M | $9.7M | $36.4M |
| Nov 2026 | $14.6M | $6.6M | $8.0M | $26.8M |
| Oct 2026 | $16.1M | $9.5M | $6.7M | $18.8M |
| Sep 2026 | $12.9M | $5.9M | $7.0M | $12.1M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.8M |
| Civic Energy | $3.2M |