| Droits TV | $700K |
| Bonus TV de Classement | $240K |
| Jour de match | $0 |
| Sponsoring | $384K |
| Merchandising | $2.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $257K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.8M |
| Salaires staff | $42K |
| Amortissement Transferts | $137K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $804K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $4.1M | $4.8M | $-631K | $3.4M |
| Aug 2028 | $3.9M | $4.8M | $-871K | $3.9M |
| Jul 2028 | $4.9M | $4.4M | $509K | $4.6M |
| Jun 2028 | $5.3M | $3.7M | $1.6M | $4.0M |
| May 2028 | $4.2M | $4.8M | $-671K | $6.6M |
| Apr 2028 | $4.6M | $4.3M | $223K | $7.2M |
| Mar 2028 | $5.5M | $4.4M | $1.1M | $6.9M |
| Feb 2028 | $4.5M | $4.8M | $-388K | $5.8M |
| Jan 2028 | $4.9M | $4.2M | $684K | $6.1M |
| Dec 2027 | $4.5M | $5.1M | $-549K | $5.4M |
| Nov 2027 | $4.4M | $4.5M | $-116K | $6.6M |
| Oct 2027 | $4.2M | $5.6M | $-1.4M | $6.8M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $2.0M |
| Northwind Insurance | $2.6M |