| Droits TV | $5.7M |
| Bonus TV de Classement | $0 |
| Jour de match | $32K |
| Sponsoring | $380K |
| Merchandising | $2.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $68K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $58K |
| Amortissement Transferts | $35K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $8.9M | $3.6M | $5.4M | $48.5M |
| Sep 2027 | $9.2M | $3.1M | $6.1M | $43.1M |
| Aug 2027 | $9.2M | $3.7M | $5.5M | $88.0M |
| Jul 2027 | $9.6M | $2.7M | $6.9M | $82.7M |
| Jun 2027 | $13.7M | $2.9M | $10.8M | $76.5M |
| May 2027 | $9.5M | $3.7M | $5.8M | $65.6M |
| Apr 2027 | $9.6M | $3.2M | $6.4M | $59.8M |
| Mar 2027 | $9.9M | $3.3M | $6.6M | $53.3M |
| Feb 2027 | $10.3M | $4.3M | $6.0M | $46.7M |
| Jan 2027 | $10.3M | $2.9M | $7.4M | $40.7M |
| Dec 2026 | $10.4M | $3.0M | $7.4M | $33.3M |
| Nov 2026 | $10.4M | $3.1M | $7.3M | $25.9M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $2.0M |
| Beacon Telecom | $2.6M |