| Droits TV | $941K |
| Bonus TV de Classement | $26K |
| Jour de match | $513K |
| Sponsoring | $419K |
| Merchandising | $3.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $66K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.0M |
| Salaires staff | $33K |
| Amortissement Transferts | $237K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2028 | $5.4M | $4.2M | $1.2M | $34.3M |
| May 2028 | $5.3M | $4.9M | $449K | $33.1M |
| Apr 2028 | $5.4M | $4.2M | $1.2M | $32.4M |
| Mar 2028 | $5.4M | $4.4M | $986K | $31.1M |
| Feb 2028 | $5.6M | $5.6M | $-82K | $29.8M |
| Jan 2028 | $5.6M | $4.3M | $1.3M | $29.7M |
| Dec 2027 | $5.8M | $4.9M | $984K | $28.2M |
| Nov 2027 | $5.7M | $4.5M | $1.2M | $27.0M |
| Oct 2027 | $5.7M | $5.3M | $331K | $25.5M |
| Sep 2027 | $5.6M | $5.0M | $646K | $25.0M |
| Aug 2027 | $26.7M | $3.1M | $23.6M | $24.1M |
| Jul 2027 | $6.4M | $3.9M | $2.5M | $12.1M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $2.4M |
| Northwind Insurance | $2.6M |