| Droits TV | $3.3M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $0 |
| Sponsoring | $222K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.2M |
| Salaires staff | $64K |
| Amortissement Transferts | $71K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $948K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2027 | $10.0M | $3.2M | $6.8M | $78.8M |
| Jun 2027 | $10.8M | $3.3M | $7.5M | $72.0M |
| May 2027 | $6.0M | $3.5M | $2.5M | $64.4M |
| Apr 2027 | $6.0M | $3.3M | $2.7M | $61.9M |
| Mar 2027 | $6.0M | $3.5M | $2.4M | $59.1M |
| Feb 2027 | $6.1M | $3.4M | $2.7M | $56.6M |
| Jan 2027 | $7.3M | $3.3M | $3.9M | $54.1M |
| Dec 2026 | $7.8M | $3.9M | $3.9M | $50.1M |
| Nov 2026 | $8.1M | $4.1M | $4.0M | $46.2M |
| Oct 2026 | $7.3M | $4.2M | $3.1M | $42.1M |
| Sep 2026 | $40.5M | $1.7M | $38.8M | $38.9M |
| Aug 2026 | $0 | $0 | $0 | $3.8M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.5M |
| Beacon Telecom | $1.2M |