| Droits TV | $4.1M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $546K |
| Sponsoring | $231K |
| Merchandising | $2.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $32K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.4M |
| Salaires staff | $37K |
| Amortissement Transferts | $224K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $39K |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2028 | $8.9M | $6.2M | $2.7M | $90.5M |
| Sep 2028 | $8.6M | $6.2M | $2.4M | $87.6M |
| Aug 2028 | $10.2M | $7.6M | $2.5M | $84.9M |
| Jul 2028 | $8.8M | $5.7M | $3.1M | $83.2M |
| Jun 2028 | $9.4M | $5.4M | $4.0M | $79.9M |
| May 2028 | $9.4M | $7.6M | $1.8M | $75.8M |
| Apr 2028 | $7.5M | $4.8M | $2.6M | $73.8M |
| Mar 2028 | $7.2M | $3.9M | $3.3M | $75.3M |
| Feb 2028 | $7.4M | $3.9M | $3.5M | $76.2M |
| Jan 2028 | $9.4M | $4.0M | $5.4M | $72.6M |
| Dec 2027 | $7.2M | $3.9M | $3.3M | $67.2M |
| Nov 2027 | $7.9M | $4.0M | $3.9M | $63.8M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.4M |
| Civic Energy | $1.4M |