| Droits TV | $5.8M |
| Bonus TV de Classement | $898K |
| Jour de match | $20K |
| Sponsoring | $417K |
| Merchandising | $1.6M |
| Prime de Coupe | $210K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $266K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.4M |
| Salaires staff | $40K |
| Amortissement Transferts | $37K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $15K |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $9.2M | $5.9M | $3.3M | $104.9M |
| Mai 2028 | $9.2M | $6.2M | $2.9M | $101.6M |
| Avr 2028 | $8.3M | $5.2M | $3.1M | $98.6M |
| Mars 2028 | $10.8M | $5.5M | $5.3M | $95.5M |
| Févr 2028 | $10.7M | $5.4M | $5.3M | $90.2M |
| Janv 2028 | $30.2M | $5.6M | $24.6M | $84.9M |
| Déc 2027 | $10.5M | $5.6M | $4.9M | $60.8M |
| Nov 2027 | $10.5M | $5.3M | $5.2M | $55.9M |
| Oct 2027 | $10.5M | $7.6M | $2.9M | $50.7M |
| Sept 2027 | $10.3M | $8.1M | $2.2M | $47.8M |
| Août 2027 | $10.3M | $5.5M | $4.8M | $45.5M |
| Juil 2027 | $11.0M | $5.2M | $5.8M | $40.7M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $2.4M |
| Northwind Insurance | $2.6M |