| Droits TV | $6.0M |
| Bonus TV de Classement | $821K |
| Jour de match | $0 |
| Sponsoring | $393K |
| Merchandising | $2.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $350K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.4M |
| Salaires staff | $76K |
| Amortissement Transferts | $193K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2028 | $10.2M | $5.2M | $5.0M | $111.9M |
| Juin 2028 | $15.6M | $5.8M | $9.8M | $111.9M |
| Mai 2028 | $10.3M | $6.8M | $3.5M | $101.9M |
| Avr 2028 | $10.6M | $6.3M | $4.3M | $98.2M |
| Mars 2028 | $10.6M | $6.6M | $4.0M | $93.7M |
| Févr 2028 | $10.9M | $6.2M | $4.6M | $89.5M |
| Janv 2028 | $11.5M | $5.3M | $6.2M | $86.5M |
| Déc 2027 | $10.9M | $5.3M | $5.6M | $80.1M |
| Nov 2027 | $11.4M | $5.4M | $6.0M | $74.3M |
| Oct 2027 | $11.3M | $9.8M | $1.5M | $68.2M |
| Sept 2027 | $11.8M | $5.3M | $6.4M | $66.5M |
| Août 2027 | $11.6M | $4.6M | $7.0M | $87.0M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.1M |
| Civic Energy | $2.6M |