| Droits TV | $3.3M |
| Bonus TV de Classement | $1.9M |
| Jour de match | $78K |
| Sponsoring | $206K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $62K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.8M |
| Salaires staff | $74K |
| Amortissement Transferts | $30K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $7.1M | $5.2M | $1.9M | $40.8M |
| Oct 2027 | $6.9M | $7.0M | $-125K | $38.9M |
| Sep 2027 | $10.4M | $4.7M | $5.7M | $39.0M |
| Aug 2027 | $6.8M | $3.9M | $2.9M | $33.3M |
| Jul 2027 | $7.3M | $3.6M | $3.7M | $49.8M |
| Jun 2027 | $13.2M | $3.7M | $9.5M | $47.6M |
| May 2027 | $6.8M | $4.4M | $2.4M | $38.0M |
| Apr 2027 | $6.8M | $4.5M | $2.3M | $35.6M |
| Mar 2027 | $6.9M | $4.0M | $2.8M | $33.3M |
| Feb 2027 | $6.8M | $3.7M | $3.1M | $30.5M |
| Jan 2027 | $7.7M | $3.7M | $4.1M | $27.4M |
| Dec 2026 | $8.2M | $4.2M | $4.0M | $23.3M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.2M |
| Beacon Telecom | $1.3M |