| Droits TV | $4.4M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $0 |
| Sponsoring | $256K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.0M |
| Salaires staff | $74K |
| Amortissement Transferts | $70K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $20K |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mars 2028 | $7.1M | $5.4M | $1.6M | $58.5M |
| Févr 2028 | $7.0M | $4.7M | $2.3M | $56.8M |
| Janv 2028 | $10.7M | $4.7M | $5.9M | $54.4M |
| Déc 2027 | $7.2M | $4.8M | $2.4M | $48.4M |
| Nov 2027 | $7.3M | $4.8M | $2.5M | $46.0M |
| Oct 2027 | $8.0M | $6.8M | $1.2M | $43.4M |
| Sept 2027 | $7.7M | $5.8M | $1.9M | $42.1M |
| Août 2027 | $8.7M | $7.4M | $1.3M | $40.1M |
| Juil 2027 | $7.7M | $5.0M | $2.7M | $38.8M |
| Juin 2027 | $8.1M | $4.4M | $3.7M | $37.9M |
| Mai 2027 | $8.2M | $4.2M | $3.9M | $34.2M |
| Avr 2027 | $8.2M | $4.1M | $4.1M | $30.2M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.5M |
| Civic Energy | $1.5M |