| Droits TV | $876K |
| Bonus TV de Classement | $307K |
| Jour de match | $151K |
| Sponsoring | $1.5M |
| Merchandising | $7.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $759K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $8.8M |
| Salaires staff | $32K |
| Amortissement Transferts | $1.1M |
| Intérêts de la Dette | $52K |
| Indemnités de Prêt (Dépense) | $100K |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2028 | $11.1M | $11.9M | $-813K | $-13.6M |
| Sept 2028 | $10.4M | $9.1M | $1.2M | $-13.9M |
| Août 2028 | $17.0M | $8.7M | $8.3M | $28.1M |
| Juil 2028 | $40.9M | $11.0M | $30.0M | $22.3M |
| Juin 2028 | $11.0M | $11.8M | $-824K | $-2.9M |
| Mai 2028 | $11.0M | $13.1M | $-2.1M | $-3.0M |
| Avr 2028 | $11.1M | $11.1M | $28K | $-1.5M |
| Mars 2028 | $11.5M | $13.6M | $-2.1M | $-329K |
| Févr 2028 | $11.8M | $13.4M | $-1.6M | $810K |
| Janv 2028 | $26.9M | $11.4M | $15.5M | $2.1M |
| Déc 2027 | $11.9M | $11.0M | $983K | $-14.3M |
| Nov 2027 | $12.0M | $11.9M | $146K | $-16.2M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.5M |
| Civic Energy | $3.0M |
| Vanguard Industries | $12.2M |