| Droits TV | $4.1M |
| Bonus TV de Classement | $1.8M |
| Jour de match | $460K |
| Sponsoring | $267K |
| Merchandising | $2.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $78K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.3M |
| Salaires staff | $96K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $9.2M | $5.0M | $4.2M | $64.4M |
| Jul 2027 | $9.6M | $4.4M | $5.1M | $60.2M |
| Jun 2027 | $10.2M | $4.6M | $5.6M | $55.1M |
| May 2027 | $7.9M | $5.1M | $2.9M | $49.4M |
| Apr 2027 | $9.4M | $4.1M | $5.3M | $63.1M |
| Mar 2027 | $10.6M | $3.8M | $6.8M | $57.8M |
| Feb 2027 | $8.4M | $4.5M | $3.9M | $51.0M |
| Jan 2027 | $8.6M | $4.3M | $4.3M | $47.0M |
| Dec 2026 | $17.3M | $3.1M | $14.2M | $42.8M |
| Nov 2026 | $9.0M | $3.4M | $5.7M | $28.5M |
| Oct 2026 | $9.9M | $3.6M | $6.4M | $22.9M |
| Sep 2026 | $11.0M | $2.1M | $8.9M | $16.5M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.5M |
| Civic Energy | $1.7M |