| Droits TV | $3.3M |
| Bonus TV de Classement | $903K |
| Jour de match | $316K |
| Sponsoring | $893K |
| Merchandising | $3.6M |
| Prime de Coupe | $223K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $751K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.2M |
| Salaires staff | $49K |
| Amortissement Transferts | $238K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $187K |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $10.5M | $8.4M | $2.1M | $150.5M |
| Aug 2028 | $11.8M | $7.1M | $4.6M | $149.7M |
| Jul 2028 | $42.4M | $8.0M | $34.4M | $144.8M |
| Jun 2028 | $17.7M | $5.9M | $11.8M | $121.0M |
| May 2028 | $8.6M | $6.3M | $2.3M | $109.2M |
| Apr 2028 | $9.0M | $5.8M | $3.3M | $106.9M |
| Mar 2028 | $10.9M | $6.1M | $4.8M | $103.5M |
| Feb 2028 | $25.6M | $6.4M | $19.2M | $98.7M |
| Jan 2028 | $10.4M | $6.2M | $4.2M | $81.5M |
| Dec 2027 | $10.2M | $7.3M | $2.9M | $77.2M |
| Nov 2027 | $8.5M | $6.4M | $2.1M | $74.3M |
| Oct 2027 | $9.7M | $7.4M | $2.3M | $72.2M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.3M |
| Civic Energy | $1.6M |
| Meridian Group | $7.9M |