| Droits TV | $825K |
| Bonus TV de Classement | $459K |
| Jour de match | $625K |
| Sponsoring | $232K |
| Merchandising | $8.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.9M |
| Salaires staff | $40K |
| Amortissement Transferts | $292K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $10.6M | $8.0M | $2.6M | $54.3M |
| Jul 2028 | $12.9M | $8.2M | $4.7M | $55.5M |
| Jun 2028 | $11.8M | $7.7M | $4.1M | $65.4M |
| May 2028 | $12.5M | $8.2M | $4.4M | $61.3M |
| Apr 2028 | $11.7M | $8.6M | $3.1M | $56.8M |
| Mar 2028 | $11.4M | $7.7M | $3.7M | $53.7M |
| Feb 2028 | $12.0M | $8.6M | $3.3M | $50.0M |
| Jan 2028 | $11.5M | $7.4M | $4.1M | $47.1M |
| Dec 2027 | $10.9M | $8.0M | $2.9M | $42.9M |
| Nov 2027 | $11.2M | $7.1M | $4.1M | $40.0M |
| Oct 2027 | $10.2M | $8.9M | $1.3M | $35.9M |
| Sep 2027 | $10.1M | $9.3M | $810K | $34.5M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.8M |
| Civic Energy | $3.5M |