| Droits TV | $3.7M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $1.2M |
| Sponsoring | $861K |
| Merchandising | $4.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $37K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.8M |
| Salaires staff | $49K |
| Amortissement Transferts | $232K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.9M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2028 | $11.3M | $7.0M | $4.3M | $164.2M |
| Sep 2028 | $11.3M | $6.4M | $4.8M | $159.7M |
| Aug 2028 | $13.4M | $5.7M | $7.7M | $154.7M |
| Jul 2028 | $11.4M | $6.4M | $5.0M | $146.7M |
| Jun 2028 | $11.0M | $5.9M | $5.1M | $141.4M |
| May 2028 | $10.2M | $7.6M | $2.6M | $136.1M |
| Apr 2028 | $11.4M | $5.5M | $5.9M | $133.3M |
| Mar 2028 | $11.4M | $5.1M | $6.4M | $127.6M |
| Feb 2028 | $11.5M | $4.5M | $7.1M | $121.0M |
| Jan 2028 | $22.4M | $4.6M | $17.8M | $113.7M |
| Dec 2027 | $12.8M | $5.8M | $7.0M | $95.7M |
| Nov 2027 | $13.5M | $5.4M | $8.1M | $88.5M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.3M |
| Beacon Telecom | $1.3M |
| Atlas Capital | $7.7M |