| Droits TV | $7.2M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $0 |
| Sponsoring | $542K |
| Merchandising | $7.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $330K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $10.6M |
| Salaires staff | $47K |
| Amortissement Transferts | $1.9M |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $190K |
| Entretien installations | $2.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $16.1M | $15.2M | $900K | $38.3M |
| Juil 2028 | $20.7M | $9.9M | $10.8M | $35.5M |
| Juin 2028 | $27.7M | $9.7M | $18.1M | $52.4M |
| Mai 2028 | $17.3M | $10.5M | $6.8M | $32.9M |
| Avr 2028 | $18.9M | $11.2M | $7.6M | $24.7M |
| Mars 2028 | $18.8M | $12.8M | $5.9M | $15.7M |
| Févr 2028 | $19.3M | $10.5M | $8.8M | $8.3M |
| Janv 2028 | $20.1M | $8.7M | $11.3M | $65.1M |
| Déc 2027 | $19.2M | $8.3M | $10.9M | $53.7M |
| Nov 2027 | $18.8M | $8.4M | $10.4M | $42.8M |
| Oct 2027 | $17.4M | $13.3M | $4.1M | $32.3M |
| Sept 2027 | $10.5M | $8.4M | $2.1M | $28.2M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $3.0M |
| Beacon Telecom | $3.5M |