| Droits TV | $3.9M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $264K |
| Sponsoring | $694K |
| Merchandising | $2.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $1.2M |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $7.6M |
| Salaires staff | $49K |
| Amortissement Transferts | $292K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Janv 2029 | $10.9M | $9.6M | $1.3M | $76.2M |
| Déc 2028 | $11.7M | $9.7M | $2.0M | $74.7M |
| Nov 2028 | $10.4M | $10.1M | $338K | $72.3M |
| Oct 2028 | $9.1M | $12.7M | $-3.5M | $71.7M |
| Sept 2028 | $12.8M | $8.3M | $4.5M | $74.9M |
| Août 2028 | $9.6M | $8.7M | $911K | $70.8M |
| Juil 2028 | $13.5M | $6.1M | $7.3M | $78.0M |
| Juin 2028 | $15.8M | $6.1M | $9.8M | $75.2M |
| Mai 2028 | $8.5M | $7.2M | $1.3M | $65.3M |
| Avr 2028 | $8.4M | $6.1M | $2.3M | $63.9M |
| Mars 2028 | $8.5M | $6.3M | $2.1M | $61.5M |
| Févr 2028 | $8.9M | $6.6M | $2.3M | $59.2M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.4M |
| Civic Energy | $1.3M |
| Aurora Holdings | $5.5M |