| Droits TV | $5.9M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $79K |
| Sponsoring | $476K |
| Merchandising | $2.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $49K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $54K |
| Amortissement Transferts | $92K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Déc 2027 | $9.9M | $4.4M | $5.4M | $82.3M |
| Nov 2027 | $10.0M | $4.9M | $5.1M | $76.8M |
| Oct 2027 | $10.1M | $7.2M | $2.8M | $71.6M |
| Sept 2027 | $9.9M | $5.2M | $4.6M | $68.7M |
| Août 2027 | $12.3M | $8.4M | $4.0M | $64.0M |
| Juil 2027 | $11.7M | $4.6M | $7.0M | $62.5M |
| Juin 2027 | $10.8M | $5.3M | $5.5M | $55.6M |
| Mai 2027 | $11.2M | $6.0M | $5.2M | $50.1M |
| Avr 2027 | $9.5M | $4.7M | $4.8M | $44.9M |
| Mars 2027 | $10.5M | $4.9M | $5.6M | $40.0M |
| Févr 2027 | $11.0M | $4.3M | $6.7M | $43.9M |
| Janv 2027 | $21.8M | $4.4M | $17.4M | $37.1M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $2.7M |
| Northwind Insurance | $3.0M |