| Droits TV | $760K |
| Bonus TV de Classement | $224K |
| Jour de match | $0 |
| Sponsoring | $439K |
| Merchandising | $6.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $8.1M |
| Salaires staff | $85K |
| Amortissement Transferts | $571K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $13K |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $7.8M | $10.2M | $-2.4M | $10.1M |
| Aug 2027 | $9.5M | $8.5M | $1.1M | $54.5M |
| Jul 2027 | $22.4M | $10.1M | $12.4M | $52.9M |
| Jun 2027 | $11.3M | $10.0M | $1.3M | $40.4M |
| May 2027 | $9.3M | $10.1M | $-798K | $38.6M |
| Apr 2027 | $9.2M | $10.2M | $-1.0M | $38.9M |
| Mar 2027 | $10.3M | $10.0M | $290K | $39.3M |
| Feb 2027 | $71.0M | $10.8M | $60.2M | $38.5M |
| Jan 2027 | $9.9M | $10.1M | $-211K | $-22.3M |
| Dec 2026 | $10.6M | $10.3M | $359K | $-22.7M |
| Nov 2026 | $8.9M | $10.4M | $-1.6M | $-23.6M |
| Oct 2026 | $9.9M | $15.2M | $-5.4M | $-22.6M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.4M |
| Civic Energy | $2.9M |