| Droits TV | $5.9M |
| Bonus TV de Classement | $2.3M |
| Jour de match | $661K |
| Sponsoring | $403K |
| Merchandising | $4.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $330K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.1M |
| Salaires staff | $85K |
| Amortissement Transferts | $206K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $26K |
| Entretien installations | $2.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Janv 2028 | $14.3M | $6.5M | $7.8M | $119.9M |
| Déc 2027 | $14.0M | $6.6M | $7.5M | $112.0M |
| Nov 2027 | $14.5M | $7.3M | $7.2M | $104.3M |
| Oct 2027 | $14.1M | $11.9M | $2.3M | $96.9M |
| Sept 2027 | $13.0M | $8.0M | $5.0M | $94.4M |
| Août 2027 | $19.9M | $6.5M | $13.4M | $105.9M |
| Juil 2027 | $13.0M | $6.3M | $6.6M | $92.3M |
| Juin 2027 | $27.9M | $5.3M | $22.6M | $88.4M |
| Mai 2027 | $13.8M | $6.2M | $7.6M | $72.2M |
| Avr 2027 | $13.9M | $5.5M | $8.4M | $64.6M |
| Mars 2027 | $13.8M | $5.6M | $8.2M | $56.2M |
| Févr 2027 | $14.0M | $6.6M | $7.4M | $48.0M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.2M |
| Civic Energy | $2.6M |