| Droits TV | $2.3M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $0 |
| Sponsoring | $557K |
| Merchandising | $4.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.7M |
| Salaires staff | $57K |
| Amortissement Transferts | $226K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $8.8M | $5.7M | $3.1M | $61.4M |
| Jul 2028 | $8.7M | $5.0M | $3.6M | $59.3M |
| Jun 2028 | $11.0M | $5.3M | $5.6M | $57.5M |
| May 2028 | $7.4M | $4.2M | $3.2M | $51.6M |
| Apr 2028 | $7.5M | $4.5M | $3.1M | $48.3M |
| Mar 2028 | $8.0M | $4.6M | $3.4M | $45.0M |
| Feb 2028 | $8.1M | $4.1M | $4.0M | $41.4M |
| Jan 2028 | $8.2M | $4.6M | $3.6M | $46.2M |
| Dec 2027 | $8.2M | $4.9M | $3.3M | $42.6M |
| Nov 2027 | $7.7M | $5.4M | $2.3M | $39.3M |
| Oct 2027 | $7.8M | $5.6M | $2.2M | $37.0M |
| Sep 2027 | $25.2M | $5.4M | $19.8M | $34.8M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $916K |
| Northwind Insurance | $1000K |
| Helios Bank | $4.8M |