| Droits TV | $3.0M |
| Bonus TV de Classement | $983K |
| Jour de match | $235K |
| Sponsoring | $208K |
| Merchandising | $975K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $127K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $68K |
| Amortissement Transferts | $30K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $877K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $5.6M | $2.5M | $3.1M | $59.3M |
| Oct 2027 | $5.4M | $2.4M | $2.9M | $56.2M |
| Sep 2027 | $6.1M | $2.5M | $3.6M | $53.2M |
| Aug 2027 | $5.4M | $2.5M | $2.9M | $50.0M |
| Jul 2027 | $7.5M | $2.1M | $5.4M | $59.1M |
| Jun 2027 | $8.4M | $2.1M | $6.3M | $54.7M |
| May 2027 | $5.4M | $2.1M | $3.3M | $48.4M |
| Apr 2027 | $5.5M | $2.1M | $3.4M | $45.1M |
| Mar 2027 | $5.6M | $2.3M | $3.3M | $41.7M |
| Feb 2027 | $5.5M | $2.2M | $3.4M | $38.4M |
| Jan 2027 | $5.8M | $2.1M | $3.8M | $35.2M |
| Dec 2026 | $6.2M | $2.2M | $4.0M | $31.4M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.3M |
| Northwind Insurance | $1.2M |