| Droits TV | $820K |
| Bonus TV de Classement | $143K |
| Jour de match | $1.0M |
| Sponsoring | $477K |
| Merchandising | $5.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.7M |
| Salaires staff | $77K |
| Amortissement Transferts | $175K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $11.7M | $6.3M | $5.3M | $21.2M |
| Jul 2027 | $19.8M | $7.4M | $12.3M | $15.6M |
| Jun 2027 | $8.8M | $12.2M | $-3.4M | $3.2M |
| May 2027 | $8.1M | $8.6M | $-467K | $6.4M |
| Apr 2027 | $8.3M | $7.4M | $839K | $6.7M |
| Mar 2027 | $8.1M | $7.4M | $674K | $5.7M |
| Feb 2027 | $8.5M | $7.7M | $714K | $4.8M |
| Jan 2027 | $8.6M | $7.5M | $1.2M | $5.5M |
| Dec 2026 | $9.3M | $7.5M | $1.8M | $4.2M |
| Nov 2026 | $9.7M | $7.7M | $2.1M | $2.2M |
| Oct 2026 | $8.8M | $12.8M | $-4.0M | $-21K |
| Sep 2026 | $8.4M | $3.2M | $5.2M | $3.8M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.9M |
| Civic Energy | $2.8M |