| Droits TV | $3.0M |
| Bonus TV de Classement | $466K |
| Jour de match | $73K |
| Sponsoring | $181K |
| Merchandising | $2.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $22K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $8.8M |
| Salaires staff | $82K |
| Amortissement Transferts | $286K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $63K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2028 | $5.8M | $10.3M | $-4.5M | $30.0M |
| Sept 2028 | $10.1M | $6.2M | $3.9M | $34.2M |
| Août 2028 | $5.5M | $5.2M | $338K | $30.0M |
| Juil 2028 | $5.6M | $3.7M | $1.9M | $33.6M |
| Juin 2028 | $8.1M | $4.0M | $4.2M | $37.3M |
| Mai 2028 | $5.2M | $4.3M | $897K | $33.0M |
| Avr 2028 | $6.2M | $3.9M | $2.3M | $32.0M |
| Mars 2028 | $5.3M | $4.0M | $1.3M | $29.5M |
| Févr 2028 | $6.1M | $4.6M | $1.6M | $28.1M |
| Janv 2028 | $5.9M | $3.9M | $2.0M | $26.4M |
| Déc 2027 | $6.4M | $4.0M | $2.4M | $24.4M |
| Nov 2027 | $6.0M | $4.0M | $2.0M | $21.9M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.1M |
| Northwind Insurance | $1.1M |