| Droits TV | $3.9M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $117K |
| Sponsoring | $241K |
| Merchandising | $1.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.2M |
| Salaires staff | $102K |
| Amortissement Transferts | $173K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $7.3M | $5.7M | $1.6M | $8.7M |
| Oct 2027 | $7.6M | $6.1M | $1.5M | $7.0M |
| Sep 2027 | $9.0M | $5.6M | $3.4M | $5.3M |
| Aug 2027 | $6.3M | $4.5M | $1.8M | $8.2M |
| Jul 2027 | $8.1M | $3.7M | $4.4M | $38.0M |
| Jun 2027 | $6.5M | $3.7M | $2.8M | $34.5M |
| May 2027 | $6.5M | $4.9M | $1.6M | $31.7M |
| Apr 2027 | $6.4M | $3.6M | $2.8M | $30.1M |
| Mar 2027 | $6.5M | $3.7M | $2.8M | $27.3M |
| Feb 2027 | $6.6M | $3.6M | $3.0M | $24.4M |
| Jan 2027 | $7.2M | $4.2M | $3.0M | $21.7M |
| Dec 2026 | $6.8M | $4.0M | $2.8M | $18.7M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.5M |
| Northwind Insurance | $1.3M |