| Droits TV | $3.4M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $0 |
| Sponsoring | $203K |
| Merchandising | $2.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $400K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.4M |
| Salaires staff | $72K |
| Amortissement Transferts | $22K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $710K |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $9.8M | $5.5M | $4.2M | $41.2M |
| Jul 2027 | $8.7M | $4.8M | $3.9M | $50.1M |
| Jun 2027 | $13.5M | $4.6M | $8.9M | $47.1M |
| May 2027 | $7.4M | $5.3M | $2.1M | $38.2M |
| Apr 2027 | $7.6M | $4.7M | $2.9M | $36.1M |
| Mar 2027 | $7.7M | $5.0M | $2.7M | $33.2M |
| Feb 2027 | $8.4M | $5.3M | $3.1M | $30.6M |
| Jan 2027 | $17.8M | $5.4M | $12.4M | $27.5M |
| Dec 2026 | $7.8M | $5.1M | $2.8M | $15.1M |
| Nov 2026 | $7.7M | $5.2M | $2.6M | $12.3M |
| Oct 2026 | $7.1M | $9.3M | $-2.2M | $9.7M |
| Sep 2026 | $8.0M | $3.5M | $4.5M | $11.9M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.3M |
| Beacon Telecom | $1.2M |