| Droits TV | $1.8M |
| Bonus TV de Classement | $633K |
| Jour de match | $24K |
| Sponsoring | $121K |
| Merchandising | $1.2M |
| Prime de Coupe | $128K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $270K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $80K |
| Amortissement Transferts | $24K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $20K |
| Entretien installations | $873K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $4.2M | $2.9M | $1.3M | $22.8M |
| Oct 2027 | $3.9M | $2.9M | $1.0M | $21.4M |
| Sep 2027 | $4.3M | $2.5M | $1.8M | $34.6M |
| Aug 2027 | $4.1M | $2.8M | $1.3M | $32.8M |
| Jul 2027 | $4.8M | $2.6M | $2.2M | $31.5M |
| Jun 2027 | $6.6M | $2.3M | $4.3M | $30.3M |
| May 2027 | $4.1M | $2.6M | $1.5M | $26.0M |
| Apr 2027 | $4.2M | $2.3M | $1.9M | $24.5M |
| Mar 2027 | $4.5M | $2.5M | $1.9M | $22.6M |
| Feb 2027 | $4.2M | $2.4M | $1.7M | $20.6M |
| Jan 2027 | $4.1M | $2.3M | $1.8M | $19.1M |
| Dec 2026 | $4.1M | $2.3M | $1.9M | $17.3M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $720K |
| Northwind Insurance | $727K |