| Droits TV | $5.9M |
| Bonus TV de Classement | $478K |
| Jour de match | $912K |
| Sponsoring | $479K |
| Merchandising | $3.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $142K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.3M |
| Salaires staff | $43K |
| Amortissement Transferts | $29K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $10.9M | $6.1M | $4.8M | $144.9M |
| Mai 2028 | $10.9M | $6.4M | $4.5M | $140.1M |
| Avr 2028 | $11.4M | $6.2M | $5.2M | $135.5M |
| Mars 2028 | $11.4M | $7.1M | $4.3M | $130.3M |
| Févr 2028 | $10.2M | $7.3M | $2.9M | $126.0M |
| Janv 2028 | $17.8M | $5.9M | $11.9M | $123.0M |
| Déc 2027 | $10.5M | $6.0M | $4.6M | $112.4M |
| Nov 2027 | $10.7M | $6.5M | $4.2M | $107.8M |
| Oct 2027 | $11.4M | $8.7M | $2.7M | $103.7M |
| Sept 2027 | $11.4M | $6.5M | $4.9M | $101.0M |
| Août 2027 | $20.0M | $7.1M | $12.9M | $96.1M |
| Juil 2027 | $13.3M | $7.0M | $6.2M | $83.3M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $2.8M |
| Beacon Telecom | $3.0M |