| Droits TV | $4.7M |
| Bonus TV de Classement | $311K |
| Jour de match | $0 |
| Sponsoring | $283K |
| Merchandising | $3.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $19K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.5M |
| Salaires staff | $64K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $23K |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $10.4M | $6.1M | $4.3M | $45.5M |
| Jul 2027 | $11.2M | $5.9M | $5.3M | $51.6M |
| Jun 2027 | $11.3M | $5.7M | $5.6M | $46.3M |
| May 2027 | $8.8M | $7.1M | $1.7M | $40.7M |
| Apr 2027 | $9.1M | $6.0M | $3.1M | $39.1M |
| Mar 2027 | $9.3M | $6.4M | $2.9M | $36.0M |
| Feb 2027 | $11.0M | $6.8M | $4.2M | $33.1M |
| Jan 2027 | $9.6M | $6.9M | $2.7M | $28.8M |
| Dec 2026 | $9.9M | $6.5M | $3.4M | $26.1M |
| Nov 2026 | $9.6M | $6.9M | $2.8M | $22.7M |
| Oct 2026 | $10.4M | $10.2M | $264K | $19.9M |
| Sep 2026 | $12.7M | $5.8M | $6.9M | $19.6M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.8M |
| Beacon Telecom | $1.6M |