| Droits TV | $3.5M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $0 |
| Sponsoring | $259K |
| Merchandising | $1.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $39K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.1M |
| Salaires staff | $48K |
| Amortissement Transferts | $102K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $7.2M | $5.6M | $1.5M | $98.6M |
| Jul 2028 | $7.9M | $7.6M | $329K | $98.5M |
| Jun 2028 | $11.2M | $4.7M | $6.5M | $100.5M |
| May 2028 | $7.1M | $6.1M | $964K | $93.9M |
| Apr 2028 | $7.2M | $4.9M | $2.3M | $92.9M |
| Mar 2028 | $13.6M | $5.0M | $8.6M | $90.6M |
| Feb 2028 | $7.5M | $5.7M | $1.8M | $81.9M |
| Jan 2028 | $9.3M | $4.9M | $4.4M | $82.1M |
| Dec 2027 | $10.0M | $5.4M | $4.6M | $77.7M |
| Nov 2027 | $10.0M | $4.9M | $5.2M | $73.0M |
| Oct 2027 | $9.3M | $5.9M | $3.4M | $67.9M |
| Sep 2027 | $12.2M | $5.9M | $6.3M | $64.5M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.5M |
| Civic Energy | $1.6M |