| Droits TV | $6.6M |
| Bonus TV de Classement | $278K |
| Jour de match | $99K |
| Sponsoring | $498K |
| Merchandising | $1.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.4M |
| Salaires staff | $50K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $9.2M | $4.9M | $4.3M | $162.1M |
| Nov 2028 | $9.1M | $5.3M | $3.8M | $157.8M |
| Oct 2028 | $9.8M | $6.6M | $3.1M | $154.0M |
| Sep 2028 | $10.5M | $5.5M | $4.9M | $150.9M |
| Aug 2028 | $10.1M | $5.4M | $4.7M | $145.9M |
| Jul 2028 | $10.0M | $5.3M | $4.7M | $141.3M |
| Jun 2028 | $10.3M | $5.1M | $5.3M | $136.6M |
| May 2028 | $12.1M | $6.2M | $5.9M | $131.4M |
| Apr 2028 | $12.4M | $5.4M | $6.9M | $125.4M |
| Mar 2028 | $10.4M | $4.9M | $5.5M | $118.5M |
| Feb 2028 | $9.5M | $4.5M | $5.0M | $113.0M |
| Jan 2028 | $16.0M | $5.0M | $11.1M | $108.0M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $3.0M |
| Civic Energy | $3.0M |