| Droits TV | $2.3M |
| Bonus TV de Classement | $785K |
| Jour de match | $856K |
| Sponsoring | $135K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $30K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $72K |
| Amortissement Transferts | $8K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $35K |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sept 2027 | $5.7M | $3.2M | $2.5M | $35.3M |
| Août 2027 | $5.1M | $3.3M | $1.8M | $33.1M |
| Juil 2027 | $4.8M | $3.1M | $1.7M | $31.2M |
| Juin 2027 | $4.8M | $3.2M | $1.6M | $29.5M |
| Mai 2027 | $4.9M | $5.1M | $-239K | $27.9M |
| Avr 2027 | $5.1M | $2.9M | $2.2M | $28.2M |
| Mars 2027 | $5.3M | $2.9M | $2.4M | $29.8M |
| Févr 2027 | $4.9M | $2.6M | $2.3M | $27.4M |
| Janv 2027 | $4.8M | $2.5M | $2.3M | $25.1M |
| Déc 2026 | $6.5M | $2.7M | $3.8M | $22.8M |
| Nov 2026 | $5.0M | $2.8M | $2.2M | $19.0M |
| Oct 2026 | $6.3M | $3.9M | $2.4M | $16.8M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $829K |
| Northwind Insurance | $786K |