| Droits TV | $6.3M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $0 |
| Sponsoring | $350K |
| Merchandising | $4.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $15.6M |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $57K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.9M |
| Salaires staff | $60K |
| Amortissement Transferts | $119K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $2.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $29.3M | $7.1M | $22.1M | $176.1M |
| Aug 2028 | $13.2M | $7.3M | $5.9M | $189.7M |
| Jul 2028 | $16.0M | $6.9M | $9.1M | $185.2M |
| Jun 2028 | $21.2M | $6.2M | $15.0M | $177.5M |
| May 2028 | $14.0M | $6.7M | $7.3M | $162.4M |
| Apr 2028 | $14.3M | $7.4M | $6.9M | $155.0M |
| Mar 2028 | $14.2M | $7.3M | $6.8M | $148.0M |
| Feb 2028 | $18.4M | $8.4M | $9.9M | $141.1M |
| Jan 2028 | $16.3M | $6.9M | $9.3M | $132.9M |
| Dec 2027 | $15.0M | $8.2M | $6.9M | $123.5M |
| Nov 2027 | $14.8M | $7.2M | $7.6M | $116.6M |
| Oct 2027 | $13.7M | $6.5M | $7.2M | $109.0M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.2M |
| Civic Energy | $2.0M |