| Droits TV | $3.3M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $0 |
| Sponsoring | $213K |
| Merchandising | $1.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.8M |
| Salaires staff | $46K |
| Amortissement Transferts | $67K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2028 | $6.7M | $4.2M | $2.6M | $62.9M |
| Mar 2028 | $6.8M | $4.2M | $2.6M | $60.3M |
| Feb 2028 | $7.8M | $4.8M | $3.0M | $57.7M |
| Jan 2028 | $7.4M | $4.5M | $2.9M | $54.6M |
| Dec 2027 | $7.2M | $6.4M | $813K | $51.6M |
| Nov 2027 | $7.2M | $5.0M | $2.2M | $50.8M |
| Oct 2027 | $7.0M | $6.3M | $743K | $48.5M |
| Sep 2027 | $8.6M | $5.1M | $3.5M | $47.7M |
| Aug 2027 | $14.8M | $3.8M | $11.1M | $44.2M |
| Jul 2027 | $17.3M | $3.9M | $13.4M | $59.4M |
| Jun 2027 | $8.8M | $3.7M | $5.0M | $46.0M |
| May 2027 | $6.2M | $5.1M | $1.2M | $40.9M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.3M |
| Civic Energy | $1.2M |