| Droits TV | $3.8M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $764K |
| Sponsoring | $219K |
| Merchandising | $3.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $30K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.6M |
| Salaires staff | $46K |
| Amortissement Transferts | $74K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $25K |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2028 | $9.6M | $5.5M | $4.2M | $116.3M |
| Sept 2028 | $9.5M | $7.5M | $1.9M | $112.0M |
| Août 2028 | $11.3M | $5.5M | $5.9M | $110.0M |
| Juil 2028 | $8.9M | $5.2M | $3.7M | $107.0M |
| Juin 2028 | $9.9M | $5.9M | $4.0M | $103.3M |
| Mai 2028 | $10.4M | $5.0M | $5.4M | $99.3M |
| Avr 2028 | $8.7M | $5.1M | $3.6M | $93.9M |
| Mars 2028 | $8.9M | $4.0M | $4.9M | $90.3M |
| Févr 2028 | $9.1M | $4.0M | $5.1M | $86.1M |
| Janv 2028 | $14.5M | $4.0M | $10.5M | $80.9M |
| Déc 2027 | $9.6M | $4.3M | $5.4M | $70.4M |
| Nov 2027 | $9.1M | $4.0M | $5.0M | $65.1M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.4M |
| Civic Energy | $1.3M |