| Droits TV | $3.2M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $0 |
| Sponsoring | $200K |
| Merchandising | $2.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $121K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.9M |
| Salaires staff | $83K |
| Amortissement Transferts | $757K |
| Intérêts de la Dette | $17K |
| Indemnités de Prêt (Dépense) | $62K |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $8.7M | $9.2M | $-524K | $-4.1M |
| Juil 2028 | $19.0M | $10.7M | $8.3M | $-3.4M |
| Juin 2028 | $13.4M | $8.6M | $4.8M | $6.5M |
| Mai 2028 | $7.9M | $7.7M | $179K | $1.3M |
| Avr 2028 | $8.0M | $8.3M | $-267K | $719K |
| Mars 2028 | $8.3M | $12.4M | $-4.1M | $579K |
| Févr 2028 | $9.9M | $9.1M | $795K | $4.3M |
| Janv 2028 | $8.8M | $8.6M | $153K | $4.7M |
| Déc 2027 | $8.6M | $8.5M | $71K | $4.2M |
| Nov 2027 | $7.9M | $9.4M | $-1.5M | $3.7M |
| Oct 2027 | $8.0M | $12.7M | $-4.7M | $4.9M |
| Sept 2027 | $7.4M | $7.7M | $-305K | $9.2M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.1M |
| Civic Energy | $1.3M |