| Droits TV | $3.6M |
| Bonus TV de Classement | $299K |
| Jour de match | $505K |
| Sponsoring | $257K |
| Merchandising | $2.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $11K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.7M |
| Salaires staff | $57K |
| Amortissement Transferts | $22K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $6.8M | $5.0M | $1.8M | $83.7M |
| Jun 2028 | $7.1M | $4.3M | $2.7M | $81.8M |
| May 2028 | $6.8M | $5.9M | $869K | $79.1M |
| Apr 2028 | $7.1M | $4.5M | $2.6M | $78.2M |
| Mar 2028 | $7.3M | $3.7M | $3.6M | $76.0M |
| Feb 2028 | $7.0M | $3.6M | $3.4M | $72.7M |
| Jan 2028 | $10.2M | $3.7M | $6.5M | $69.3M |
| Dec 2027 | $7.1M | $4.0M | $3.0M | $62.8M |
| Nov 2027 | $7.3M | $3.8M | $3.5M | $59.7M |
| Oct 2027 | $7.6M | $4.9M | $2.7M | $56.2M |
| Sep 2027 | $8.5M | $4.3M | $4.2M | $53.5M |
| Aug 2027 | $7.9M | $4.9M | $3.0M | $49.3M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.6M |
| Beacon Telecom | $1.5M |