| Droits TV | $6.6M |
| Bonus TV de Classement | $262K |
| Jour de match | $1.1M |
| Sponsoring | $443K |
| Merchandising | $4.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.8M |
| Salaires staff | $77K |
| Amortissement Transferts | $30K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $2.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $13.0M | $8.0M | $5.0M | $144.0M |
| Oct 2027 | $13.9M | $9.2M | $4.7M | $138.9M |
| Sep 2027 | $14.9M | $9.1M | $5.8M | $134.3M |
| Aug 2027 | $14.9M | $8.3M | $6.6M | $128.4M |
| Jul 2027 | $15.0M | $7.4M | $7.6M | $122.0M |
| Jun 2027 | $15.7M | $8.3M | $7.3M | $115.6M |
| May 2027 | $15.3M | $8.4M | $6.9M | $108.2M |
| Apr 2027 | $14.8M | $7.8M | $7.0M | $101.4M |
| Mar 2027 | $15.8M | $8.0M | $7.8M | $94.4M |
| Feb 2027 | $16.1M | $9.0M | $7.1M | $101.7M |
| Jan 2027 | $44.2M | $6.3M | $37.9M | $94.6M |
| Dec 2026 | $16.4M | $6.1M | $10.2M | $56.8M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.6M |
| Civic Energy | $2.7M |