| Droits TV | $697K |
| Bonus TV de Classement | $134K |
| Jour de match | $532K |
| Sponsoring | $460K |
| Merchandising | $4.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $5K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.5M |
| Salaires staff | $46K |
| Amortissement Transferts | $1.0M |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $6.3M | $7.7M | $-1.4M | $18.1M |
| Nov 2028 | $8.1M | $8.5M | $-405K | $18.5M |
| Oct 2028 | $6.9M | $8.3M | $-1.3M | $17.9M |
| Sep 2028 | $6.0M | $7.7M | $-1.7M | $18.2M |
| Aug 2028 | $6.1M | $6.4M | $-270K | $18.9M |
| Jul 2028 | $6.6M | $4.7M | $1.9M | $18.2M |
| Jun 2028 | $10.3M | $5.3M | $5.0M | $54.9M |
| May 2028 | $8.1M | $7.0M | $1.1M | $49.6M |
| Apr 2028 | $8.7M | $7.8M | $913K | $49.8M |
| Mar 2028 | $7.5M | $5.6M | $1.9M | $48.6M |
| Feb 2028 | $8.1M | $15.1M | $-7.0M | $46.4M |
| Jan 2028 | $8.2M | $5.2M | $3.0M | $59.6M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.9M |
| Civic Energy | $2.6M |