| Droits TV | $4.0M |
| Bonus TV de Classement | $329K |
| Jour de match | $486K |
| Sponsoring | $245K |
| Merchandising | $2.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $88K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.5M |
| Salaires staff | $47K |
| Amortissement Transferts | $79K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $68K |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $7.6M | $5.0M | $2.5M | $39.4M |
| Mai 2028 | $10.5M | $6.3M | $4.1M | $36.8M |
| Avr 2028 | $11.3M | $5.1M | $6.2M | $32.7M |
| Mars 2028 | $10.2M | $4.2M | $5.9M | $91.4M |
| Févr 2028 | $7.9M | $4.8M | $3.0M | $85.5M |
| Janv 2028 | $11.9M | $4.3M | $7.6M | $82.4M |
| Déc 2027 | $8.2M | $5.7M | $2.6M | $74.7M |
| Nov 2027 | $8.3M | $4.7M | $3.6M | $72.1M |
| Oct 2027 | $8.6M | $5.6M | $3.0M | $68.5M |
| Sept 2027 | $9.1M | $4.8M | $4.2M | $65.4M |
| Août 2027 | $8.9M | $5.0M | $3.9M | $61.2M |
| Juil 2027 | $9.1M | $5.3M | $3.7M | $57.4M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.6M |
| Beacon Telecom | $1.3M |