| Droits TV | $3.3M |
| Bonus TV de Classement | $356K |
| Jour de match | $0 |
| Sponsoring | $143K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $68K |
| Amortissement Transferts | $79K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $960K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2028 | $5.0M | $2.9M | $2.1M | $24.9M |
| Mar 2028 | $5.2M | $3.4M | $1.8M | $22.7M |
| Feb 2028 | $5.2M | $5.4M | $-173K | $20.8M |
| Jan 2028 | $5.3M | $2.9M | $2.4M | $20.9M |
| Dec 2027 | $5.3M | $3.2M | $2.2M | $18.5M |
| Nov 2027 | $5.1M | $3.1M | $1.9M | $16.2M |
| Oct 2027 | $5.0M | $3.4M | $1.7M | $14.2M |
| Sep 2027 | $6.5M | $3.2M | $3.4M | $12.4M |
| Aug 2027 | $6.3M | $3.2M | $3.1M | $11.4M |
| Jul 2027 | $7.6M | $3.1M | $4.5M | $34.1M |
| Jun 2027 | $5.4M | $2.9M | $2.5M | $30.7M |
| May 2027 | $5.4M | $3.4M | $2.0M | $28.2M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.5M |
| Hometown Print | $197K |