| Droits TV | $4.0M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $0 |
| Sponsoring | $277K |
| Merchandising | $2.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $11.6M |
| Salaires staff | $48K |
| Amortissement Transferts | $691K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $6K |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $8.4M | $13.8M | $-5.4M | $27.4M |
| Juil 2028 | $18.2M | $7.2M | $11.0M | $33.4M |
| Juin 2028 | $8.5M | $7.6M | $834K | $24.7M |
| Mai 2028 | $8.4M | $8.5M | $-82K | $23.3M |
| Avr 2028 | $8.6M | $8.3M | $263K | $22.7M |
| Mars 2028 | $10.8M | $12.2M | $-1.4M | $21.8M |
| Févr 2028 | $9.3M | $9.8M | $-533K | $23.4M |
| Janv 2028 | $9.1M | $9.4M | $-241K | $23.3M |
| Déc 2027 | $8.9M | $8.8M | $61K | $22.9M |
| Nov 2027 | $8.9M | $9.3M | $-361K | $22.2M |
| Oct 2027 | $9.5M | $11.0M | $-1.5M | $21.9M |
| Sept 2027 | $9.4M | $10.0M | $-623K | $24.0M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.5M |
| Beacon Telecom | $1.8M |