| Droits TV | $3.2M |
| Bonus TV de Classement | $142K |
| Jour de match | $0 |
| Sponsoring | $206K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $320K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $67K |
| Amortissement Transferts | $48K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $942K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $5.1M | $3.8M | $1.2M | $15.7M |
| Jul 2027 | $4.8M | $3.4M | $1.4M | $14.4M |
| Jun 2027 | $6.2M | $4.0M | $2.2M | $13.1M |
| May 2027 | $4.9M | $4.7M | $210K | $10.9M |
| Apr 2027 | $5.0M | $3.5M | $1.5M | $10.6M |
| Mar 2027 | $5.1M | $4.0M | $1.1M | $9.1M |
| Feb 2027 | $5.2M | $4.3M | $888K | $8.6M |
| Jan 2027 | $5.2M | $4.5M | $777K | $8.0M |
| Dec 2026 | $5.3M | $3.8M | $1.5M | $7.2M |
| Nov 2026 | $5.4M | $4.0M | $1.4M | $5.6M |
| Oct 2026 | $5.8M | $7.4M | $-1.6M | $4.2M |
| Sep 2026 | $7.1M | $3.0M | $4.1M | $5.8M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.1M |
| Beacon Telecom | $1.3M |