| Droits TV | $2.5M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $0 |
| Sponsoring | $156K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $410K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $7.8M |
| Salaires staff | $54K |
| Amortissement Transferts | $171K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $87K |
| Entretien installations | $988K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sept 2027 | $6.0M | $9.1M | $-3.1M | $46.2M |
| Août 2027 | $5.5M | $5.7M | $-266K | $68.9M |
| Juil 2027 | $23.6M | $7.3M | $16.3M | $73.7M |
| Juin 2027 | $8.6M | $7.2M | $1.5M | $61.2M |
| Mai 2027 | $5.4M | $11.9M | $-6.5M | $59.7M |
| Avr 2027 | $5.6M | $7.2M | $-1.7M | $66.2M |
| Mars 2027 | $5.4M | $10.4M | $-5.0M | $67.9M |
| Févr 2027 | $20.1M | $12.5M | $7.5M | $72.9M |
| Janv 2027 | $5.6M | $11.4M | $-5.8M | $65.4M |
| Déc 2026 | $5.0M | $9.9M | $-5.0M | $71.2M |
| Nov 2026 | $5.2M | $11.7M | $-6.5M | $76.2M |
| Oct 2026 | $4.9M | $23.5M | $-18.6M | $82.7M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $975K |
| Civic Energy | $894K |