| Droits TV | $5.3M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $206K |
| Sponsoring | $353K |
| Merchandising | $3.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.3M |
| Salaires staff | $81K |
| Amortissement Transferts | $188K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $10.5M | $7.3M | $3.2M | $112.9M |
| Aug 2028 | $10.7M | $7.8M | $2.9M | $109.6M |
| Jul 2028 | $11.3M | $8.4M | $2.9M | $113.4M |
| Jun 2028 | $11.2M | $7.9M | $3.4M | $110.4M |
| May 2028 | $10.9M | $8.9M | $1.9M | $107.0M |
| Apr 2028 | $10.9M | $6.7M | $4.1M | $105.0M |
| Mar 2028 | $10.9M | $7.4M | $3.5M | $100.8M |
| Feb 2028 | $11.7M | $9.2M | $2.5M | $97.3M |
| Jan 2028 | $21.2M | $7.9M | $13.3M | $94.7M |
| Dec 2027 | $15.3M | $7.2M | $8.1M | $81.3M |
| Nov 2027 | $15.3M | $6.9M | $8.4M | $73.1M |
| Oct 2027 | $12.9M | $8.3M | $4.7M | $64.7M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $2.3M |
| Beacon Telecom | $2.0M |