| Droits TV | $507K |
| Bonus TV de Classement | $109K |
| Jour de match | $1.8M |
| Sponsoring | $378K |
| Merchandising | $5.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $135K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $65K |
| Amortissement Transferts | $902K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $8.3M | $5.2M | $3.1M | $17.4M |
| Mai 2028 | $7.1M | $6.1M | $1.0M | $13.3M |
| Avr 2028 | $8.7M | $5.9M | $2.8M | $11.9M |
| Mars 2028 | $8.7M | $6.5M | $2.1M | $8.2M |
| Févr 2028 | $11.3M | $8.1M | $3.2M | $5.2M |
| Janv 2028 | $8.5M | $5.6M | $2.9M | $12.6M |
| Déc 2027 | $7.5M | $5.1M | $2.4M | $9.0M |
| Nov 2027 | $8.5M | $5.0M | $3.5M | $6.1M |
| Oct 2027 | $7.6M | $13.1M | $-5.6M | $1.9M |
| Sept 2027 | $6.2M | $5.9M | $324K | $6.8M |
| Août 2027 | $6.1M | $5.3M | $779K | $5.8M |
| Juil 2027 | $7.1M | $5.7M | $1.5M | $4.4M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.3M |
| Civic Energy | $2.2M |