| Droits TV | $699K |
| Bonus TV de Classement | $96K |
| Jour de match | $0 |
| Sponsoring | $257K |
| Merchandising | $2.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $35K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.1M |
| Salaires staff | $63K |
| Amortissement Transferts | $37K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $8K |
| Entretien installations | $777K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $3.8M | $5.0M | $-1.1M | $17.4M |
| Aug 2028 | $3.8M | $3.8M | $-85K | $19.3M |
| Jul 2028 | $6.4M | $5.6M | $779K | $19.4M |
| Jun 2028 | $4.4M | $3.8M | $602K | $18.6M |
| May 2028 | $4.1M | $5.1M | $-1.0M | $17.9M |
| Apr 2028 | $4.2M | $3.7M | $497K | $18.9M |
| Mar 2028 | $4.3M | $3.8M | $471K | $18.4M |
| Feb 2028 | $4.5M | $4.7M | $-229K | $17.9M |
| Jan 2028 | $4.4M | $3.5M | $961K | $18.1M |
| Dec 2027 | $4.6M | $3.7M | $899K | $17.1M |
| Nov 2027 | $4.5M | $3.6M | $893K | $16.2M |
| Oct 2027 | $4.6M | $3.9M | $678K | $15.2M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.5M |
| Westside Builders | $554K |