| Droits TV | $2.6M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $674K |
| Sponsoring | $155K |
| Merchandising | $1.5M |
| Prime de Coupe | $363K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $6K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $57K |
| Amortissement Transferts | $601K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $6K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Janv 2028 | $6.8M | $4.5M | $2.3M | $1.2M |
| Déc 2027 | $6.5M | $4.4M | $2.1M | $-1.6M |
| Nov 2027 | $6.3M | $4.5M | $1.8M | $-4.3M |
| Oct 2027 | $5.3M | $5.5M | $-221K | $-6.7M |
| Sept 2027 | $5.1M | $4.1M | $1.1M | $11.9M |
| Août 2027 | $5.2M | $3.2M | $2.0M | $27.9M |
| Juil 2027 | $6.0M | $2.4M | $3.6M | $30.9M |
| Juin 2027 | $5.6M | $2.5M | $3.1M | $29.7M |
| Mai 2027 | $5.7M | $3.0M | $2.7M | $26.4M |
| Avr 2027 | $5.7M | $2.7M | $3.0M | $23.6M |
| Mars 2027 | $5.7M | $3.6M | $2.1M | $20.4M |
| Févr 2027 | $6.6M | $2.8M | $3.7M | $18.2M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $912K |
| Northwind Insurance | $946K |