| Droits TV | $9.6M |
| Bonus TV de Classement | $2.5M |
| Jour de match | $167K |
| Sponsoring | $329K |
| Merchandising | $3.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $1.4M |
| Paiement parachute | $0 |
| Primes | $2.6M |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $10.9M |
| Salaires staff | $91K |
| Amortissement Transferts | $364K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $200K |
| Entretien installations | $1.9M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $36.1M | $13.4M | $22.7M | $28.8M |
| Dec 2027 | $14.8M | $14.0M | $725K | $8.0M |
| Nov 2027 | $13.9M | $13.0M | $825K | $7.0M |
| Oct 2027 | $12.4M | $13.8M | $-1.4M | $5.8M |
| Sep 2027 | $14.5M | $13.0M | $1.5M | $6.8M |
| Aug 2027 | $11.3M | $13.1M | $-1.8M | $5.0M |
| Jul 2027 | $10.8M | $10.4M | $468K | $6.4M |
| Jun 2027 | $10.0M | $11.3M | $-1.3M | $9.5M |
| May 2027 | $10.0M | $12.3M | $-2.2M | $10.5M |
| Apr 2027 | $12.1M | $10.7M | $1.4M | $12.5M |
| Mar 2027 | $11.2M | $11.4M | $-203K | $10.8M |
| Feb 2027 | $11.4M | $10.0M | $1.4M | $10.7M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.8M |
| Northwind Insurance | $2.1M |