| Droits TV | $5.9M |
| Bonus TV de Classement | $2.8M |
| Jour de match | $230K |
| Sponsoring | $427K |
| Merchandising | $4.1M |
| Prime de Coupe | $205K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $280K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.2M |
| Salaires staff | $84K |
| Amortissement Transferts | $446K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $25K |
| Entretien installations | $2.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2028 | $16.5M | $8.8M | $7.6M | $138.7M |
| Juin 2028 | $13.7M | $8.5M | $5.2M | $130.6M |
| Mai 2028 | $13.8M | $9.3M | $4.5M | $125.0M |
| Avr 2028 | $14.3M | $8.4M | $5.9M | $120.1M |
| Mars 2028 | $13.8M | $8.6M | $5.1M | $113.7M |
| Févr 2028 | $12.9M | $7.7M | $5.1M | $108.2M |
| Janv 2028 | $23.0M | $7.1M | $15.9M | $102.6M |
| Déc 2027 | $12.8M | $8.7M | $4.1M | $86.2M |
| Nov 2027 | $13.0M | $8.0M | $5.0M | $81.7M |
| Oct 2027 | $14.0M | $8.4M | $5.6M | $76.2M |
| Sept 2027 | $14.8M | $8.4M | $6.4M | $70.2M |
| Août 2027 | $12.9M | $9.0M | $3.9M | $63.4M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.5M |
| Civic Energy | $2.7M |