| Droits TV | $892K |
| Bonus TV de Classement | $262K |
| Jour de match | $2.4M |
| Sponsoring | $434K |
| Merchandising | $7.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $263K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.0M |
| Salaires staff | $79K |
| Amortissement Transferts | $62K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.9M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2027 | $11.6M | $6.0M | $5.6M | $59.7M |
| Jun 2027 | $10.8M | $6.4M | $4.4M | $54.1M |
| May 2027 | $9.8M | $6.2M | $3.6M | $49.6M |
| Apr 2027 | $11.1M | $6.3M | $4.8M | $46.0M |
| Mar 2027 | $10.7M | $7.5M | $3.2M | $41.1M |
| Feb 2027 | $11.4M | $6.2M | $5.2M | $37.8M |
| Jan 2027 | $11.3M | $5.8M | $5.5M | $35.6M |
| Dec 2026 | $12.1M | $6.1M | $6.0M | $30.1M |
| Nov 2026 | $11.6M | $6.0M | $5.6M | $24.1M |
| Oct 2026 | $10.7M | $10.4M | $308K | $18.6M |
| Sep 2026 | $10.0M | $7.0M | $3.0M | $18.2M |
| Aug 2026 | $0 | $0 | $0 | $15.2M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $2.6M |
| Beacon Telecom | $2.6M |