| Droits TV | $836K |
| Bonus TV de Classement | $346K |
| Jour de match | $424K |
| Sponsoring | $458K |
| Merchandising | $6.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $35K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.8M |
| Salaires staff | $95K |
| Amortissement Transferts | $273K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $500K |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $8.6M | $6.1M | $2.5M | $7.6M |
| Jan 2027 | $8.9M | $6.1M | $2.8M | $4.8M |
| Dec 2026 | $8.9M | $5.7M | $3.2M | $1.7M |
| Nov 2026 | $8.7M | $5.5M | $3.2M | $-1.7M |
| Oct 2026 | $8.0M | $8.9M | $-898K | $-5.2M |
| Sep 2026 | $7.8M | $3.0M | $4.8M | $-4.6M |
| Aug 2026 | $0 | $0 | $0 | $5.1M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.8M |
| Civic Energy | $2.7M |