| Droits TV | $3.8M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $0 |
| Sponsoring | $294K |
| Merchandising | $2.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.5M |
| Salaires staff | $45K |
| Amortissement Transferts | $106K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $318K |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $13.6M | $5.3M | $8.2M | $62.0M |
| Jun 2028 | $13.4M | $4.7M | $8.7M | $53.7M |
| May 2028 | $7.9M | $8.4M | $-538K | $44.8M |
| Apr 2028 | $7.6M | $5.7M | $1.9M | $45.3M |
| Mar 2028 | $7.8M | $5.7M | $2.0M | $43.3M |
| Feb 2028 | $7.8M | $6.0M | $1.8M | $41.2M |
| Jan 2028 | $7.8M | $5.3M | $2.5M | $40.6M |
| Dec 2027 | $7.4M | $5.4M | $2.1M | $37.9M |
| Nov 2027 | $7.7M | $5.0M | $2.7M | $35.8M |
| Oct 2027 | $8.0M | $6.3M | $1.7M | $33.0M |
| Sep 2027 | $8.3M | $6.7M | $1.6M | $31.3M |
| Aug 2027 | $8.3M | $4.7M | $3.7M | $29.6M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.8M |
| Beacon Telecom | $1.8M |