| Droits TV | $3.6M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $91K |
| Sponsoring | $235K |
| Merchandising | $1.4M |
| Prime de Coupe | $518K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $9K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $9.1M |
| Salaires staff | $87K |
| Amortissement Transferts | $112K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $7.5M | $10.4M | $-3.0M | $5.4M |
| Janv 2028 | $6.7M | $10.3M | $-3.6M | $8.3M |
| Déc 2027 | $6.4M | $10.6M | $-4.2M | $11.8M |
| Nov 2027 | $5.9M | $10.2M | $-4.3M | $15.8M |
| Oct 2027 | $5.4M | $22.6M | $-17.2M | $20.0M |
| Sept 2027 | $5.7M | $5.5M | $232K | $37.1M |
| Août 2027 | $6.8M | $3.7M | $3.2M | $41.6M |
| Juil 2027 | $7.9M | $3.0M | $4.8M | $53.6M |
| Juin 2027 | $10.4M | $3.0M | $7.3M | $49.4M |
| Mai 2027 | $6.7M | $5.0M | $1.6M | $42.0M |
| Avr 2027 | $6.7M | $2.9M | $3.8M | $40.4M |
| Mars 2027 | $6.2M | $3.4M | $2.7M | $36.6M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.5M |
| Civic Energy | $1.3M |