| Droits TV | $2.1M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $1.2M |
| Sponsoring | $133K |
| Merchandising | $2.2M |
| Prime de Coupe | $558K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $72K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.1M |
| Salaires staff | $81K |
| Amortissement Transferts | $71K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $106K |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $7.3M | $5.7M | $1.6M | $44.9M |
| Feb 2028 | $17.8M | $7.5M | $10.3M | $43.2M |
| Jan 2028 | $6.6M | $5.4M | $1.2M | $32.8M |
| Dec 2027 | $6.3M | $5.2M | $1.1M | $31.5M |
| Nov 2027 | $5.9M | $5.2M | $676K | $30.3M |
| Oct 2027 | $5.7M | $6.3M | $-545K | $29.6M |
| Sep 2027 | $5.9M | $4.3M | $1.6M | $30.0M |
| Aug 2027 | $5.4M | $5.2M | $216K | $28.7M |
| Jul 2027 | $7.4M | $5.0M | $2.3M | $28.4M |
| Jun 2027 | $8.2M | $4.1M | $4.1M | $29.4M |
| May 2027 | $5.4M | $4.3M | $1.0M | $25.3M |
| Apr 2027 | $6.2M | $4.0M | $2.3M | $24.3M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $750K |
| Civic Energy | $849K |