| Droits TV | $789K |
| Bonus TV de Classement | $229K |
| Jour de match | $0 |
| Sponsoring | $426K |
| Merchandising | $3.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $42K |
| Amortissement Transferts | $38K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $977K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $5.0M | $3.2M | $1.8M | $51.0M |
| Jun 2028 | $7.1M | $2.8M | $4.3M | $49.1M |
| May 2028 | $5.0M | $4.0M | $1.0M | $44.8M |
| Apr 2028 | $5.1M | $2.7M | $2.3M | $43.7M |
| Mar 2028 | $5.2M | $2.9M | $2.3M | $41.3M |
| Feb 2028 | $5.2M | $4.3M | $923K | $39.0M |
| Jan 2028 | $5.5M | $2.9M | $2.6M | $38.0M |
| Dec 2027 | $5.3M | $3.0M | $2.4M | $35.4M |
| Nov 2027 | $5.3M | $3.0M | $2.3M | $33.0M |
| Oct 2027 | $5.4M | $3.2M | $2.2M | $30.7M |
| Sep 2027 | $5.3M | $7.7M | $-2.3M | $28.5M |
| Aug 2027 | $6.3M | $2.9M | $3.4M | $31.5M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.8M |
| Civic Energy | $2.3M |