| Droits TV | $2.4M |
| Bonus TV de Classement | $468K |
| Jour de match | $195K |
| Sponsoring | $179K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.9M |
| Salaires staff | $47K |
| Amortissement Transferts | $30K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $942K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $4.8M | $2.9M | $1.9M | $23.8M |
| Jul 2027 | $6.4M | $2.8M | $3.7M | $21.9M |
| Jun 2027 | $4.3M | $2.6M | $1.7M | $19.5M |
| May 2027 | $4.7M | $4.0M | $680K | $17.8M |
| Apr 2027 | $5.5M | $3.3M | $2.2M | $17.1M |
| Mar 2027 | $5.0M | $3.2M | $1.7M | $14.9M |
| Feb 2027 | $5.1M | $3.5M | $1.6M | $13.2M |
| Jan 2027 | $5.3M | $3.2M | $2.1M | $11.6M |
| Dec 2026 | $5.1M | $3.2M | $1.9M | $9.5M |
| Nov 2026 | $5.8M | $3.5M | $2.3M | $7.6M |
| Oct 2026 | $5.1M | $7.5M | $-2.4M | $5.2M |
| Sep 2026 | $5.1M | $2.1M | $3.0M | $7.7M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.1M |
| Northwind Insurance | $1.1M |