| Droits TV | $3.9M |
| Bonus TV de Classement | $1.9M |
| Jour de match | $1.3M |
| Sponsoring | $261K |
| Merchandising | $3.9M |
| Prime de Coupe | $542K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.4M |
| Salaires staff | $36K |
| Amortissement Transferts | $205K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.9M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $11.8M | $6.6M | $5.2M | $72.9M |
| Aug 2028 | $10.4M | $7.0M | $3.4M | $67.5M |
| Jul 2028 | $12.1M | $8.4M | $3.7M | $64.3M |
| Jun 2028 | $11.8M | $7.1M | $4.7M | $60.4M |
| May 2028 | $10.2M | $7.7M | $2.5M | $55.5M |
| Apr 2028 | $10.5M | $7.8M | $2.7M | $52.8M |
| Mar 2028 | $12.2M | $5.9M | $6.3M | $51.7M |
| Feb 2028 | $10.2M | $5.4M | $4.8M | $48.9M |
| Jan 2028 | $17.3M | $5.2M | $12.1M | $44.0M |
| Dec 2027 | $11.0M | $7.0M | $4.0M | $31.8M |
| Nov 2027 | $10.2M | $5.6M | $4.6M | $27.7M |
| Oct 2027 | $10.9M | $9.0M | $1.9M | $23.0M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.6M |
| Civic Energy | $1.5M |