| Droits TV | $4.5M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $1.0M |
| Sponsoring | $266K |
| Merchandising | $3.4M |
| Prime de Coupe | $155K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $47K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.3M |
| Salaires staff | $71K |
| Amortissement Transferts | $174K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $10.7M | $7.3M | $3.3M | $116.0M |
| Nov 2028 | $10.9M | $7.7M | $3.3M | $112.5M |
| Oct 2028 | $10.9M | $8.4M | $2.5M | $109.1M |
| Sep 2028 | $11.7M | $8.5M | $3.2M | $106.4M |
| Aug 2028 | $12.6M | $7.5M | $5.2M | $103.0M |
| Jul 2028 | $14.0M | $7.5M | $6.6M | $97.7M |
| Jun 2028 | $9.4M | $6.1M | $3.3M | $91.0M |
| May 2028 | $9.4M | $9.1M | $374K | $87.5M |
| Apr 2028 | $9.3M | $6.0M | $3.3M | $86.9M |
| Mar 2028 | $10.6M | $7.0M | $3.6M | $83.5M |
| Feb 2028 | $12.1M | $6.5M | $5.7M | $79.7M |
| Jan 2028 | $10.4M | $6.6M | $3.8M | $73.8M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.5M |
| Civic Energy | $1.6M |