| Droits TV | $3.8M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $392K |
| Sponsoring | $255K |
| Merchandising | $1.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.7M |
| Salaires staff | $72K |
| Amortissement Transferts | $23K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $54K |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Déc 2027 | $7.8M | $5.2M | $2.7M | $25.0M |
| Nov 2027 | $7.6M | $4.4M | $3.1M | $22.3M |
| Oct 2027 | $6.8M | $5.6M | $1.2M | $19.2M |
| Sept 2027 | $6.6M | $4.7M | $1.9M | $18.0M |
| Août 2027 | $6.6M | $4.3M | $2.4M | $16.1M |
| Juil 2027 | $6.7M | $3.7M | $3.0M | $40.1M |
| Juin 2027 | $8.6M | $3.6M | $5.0M | $37.0M |
| Mai 2027 | $10.8M | $5.1M | $5.7M | $32.1M |
| Avr 2027 | $7.3M | $4.3M | $3.0M | $26.3M |
| Mars 2027 | $7.6M | $4.5M | $3.1M | $23.3M |
| Févr 2027 | $11.0M | $5.0M | $6.0M | $20.1M |
| Janv 2027 | $6.9M | $4.8M | $2.0M | $15.2M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.6M |
| Beacon Telecom | $1.4M |