| Droits TV | $4.3M |
| Bonus TV de Classement | $887K |
| Jour de match | $53K |
| Sponsoring | $291K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $5K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.4M |
| Salaires staff | $82K |
| Amortissement Transferts | $78K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $4K |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2027 | $7.2M | $7.7M | $-539K | $5.1M |
| Aug 2027 | $6.8M | $4.9M | $1.9M | $7.5M |
| Jul 2027 | $7.9M | $5.8M | $2.1M | $21.1M |
| Jun 2027 | $9.4M | $4.5M | $4.9M | $19.6M |
| May 2027 | $6.8M | $7.7M | $-865K | $14.6M |
| Apr 2027 | $6.8M | $5.0M | $1.8M | $15.5M |
| Mar 2027 | $7.0M | $5.5M | $1.5M | $13.6M |
| Feb 2027 | $7.2M | $6.0M | $1.2M | $12.0M |
| Jan 2027 | $7.3M | $5.1M | $2.2M | $10.9M |
| Dec 2026 | $7.5M | $5.1M | $2.5M | $8.7M |
| Nov 2026 | $7.5M | $5.7M | $1.8M | $6.2M |
| Oct 2026 | $7.5M | $8.6M | $-1.1M | $4.4M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.6M |
| Civic Energy | $1.9M |