| Droits TV | $3.7M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $0 |
| Sponsoring | $263K |
| Merchandising | $2.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $303K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.3M |
| Salaires staff | $64K |
| Amortissement Transferts | $40K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $100K |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $7.7M | $5.8M | $1.9M | $72.0M |
| Aug 2028 | $7.4M | $4.7M | $2.7M | $70.8M |
| Jul 2028 | $8.3M | $5.1M | $3.2M | $68.1M |
| Jun 2028 | $12.6M | $4.7M | $8.0M | $64.9M |
| May 2028 | $7.8M | $6.8M | $1.1M | $56.9M |
| Apr 2028 | $8.9M | $5.8M | $3.1M | $55.8M |
| Mar 2028 | $8.6M | $5.8M | $2.8M | $52.6M |
| Feb 2028 | $12.4M | $5.5M | $6.8M | $49.8M |
| Jan 2028 | $9.4M | $5.4M | $3.9M | $42.9M |
| Dec 2027 | $10.7M | $6.0M | $4.7M | $38.9M |
| Nov 2027 | $10.0M | $5.7M | $4.3M | $34.2M |
| Oct 2027 | $9.0M | $6.6M | $2.4M | $29.8M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.4M |
| Beacon Telecom | $1.8M |