| Droits TV | $4.9M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $0 |
| Sponsoring | $304K |
| Merchandising | $3.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $660K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.2M |
| Salaires staff | $55K |
| Amortissement Transferts | $103K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2028 | $15.0M | $6.0M | $9.0M | $109.3M |
| Juin 2028 | $14.0M | $6.2M | $7.8M | $105.0M |
| Mai 2028 | $9.5M | $5.9M | $3.6M | $99.9M |
| Avr 2028 | $9.6M | $6.3M | $3.3M | $96.3M |
| Mars 2028 | $10.4M | $6.5M | $3.9M | $92.9M |
| Févr 2028 | $11.8M | $5.9M | $5.9M | $89.0M |
| Janv 2028 | $10.5M | $5.5M | $5.0M | $83.0M |
| Déc 2027 | $9.5M | $5.3M | $4.1M | $77.9M |
| Nov 2027 | $11.2M | $6.5M | $4.7M | $73.8M |
| Oct 2027 | $10.7M | $9.3M | $1.4M | $69.1M |
| Sept 2027 | $11.6M | $5.5M | $6.0M | $67.6M |
| Août 2027 | $14.0M | $4.9M | $9.1M | $61.6M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.6M |
| Beacon Telecom | $2.0M |