| Droits TV | $3.9M |
| Bonus TV de Classement | $1.8M |
| Jour de match | $101K |
| Sponsoring | $252K |
| Merchandising | $2.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $49K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.4M |
| Salaires staff | $69K |
| Amortissement Transferts | $317K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $237K |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $8.8M | $5.4M | $3.4M | $34.1M |
| Janv 2028 | $8.8M | $5.8M | $3.0M | $30.5M |
| Déc 2027 | $8.7M | $6.4M | $2.4M | $27.2M |
| Nov 2027 | $8.7M | $6.3M | $2.4M | $24.5M |
| Oct 2027 | $7.9M | $11.5M | $-3.6M | $21.8M |
| Sept 2027 | $10.3M | $5.8M | $4.5M | $25.1M |
| Août 2027 | $13.6M | $5.4M | $8.2M | $21.2M |
| Juil 2027 | $11.6M | $5.3M | $6.2M | $28.5M |
| Juin 2027 | $12.9M | $4.9M | $8.0M | $22.0M |
| Mai 2027 | $7.6M | $5.7M | $1.9M | $13.7M |
| Avr 2027 | $7.5M | $5.6M | $1.9M | $11.5M |
| Mars 2027 | $7.5M | $6.1M | $1.4M | $9.3M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.6M |
| Northwind Insurance | $1.4M |