| Droits TV | $1.2M |
| Bonus TV de Classement | $642K |
| Jour de match | $0 |
| Sponsoring | $265K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.4M |
| Salaires staff | $44K |
| Amortissement Transferts | $84K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $3.7M | $4.6M | $-908K | $29.0M |
| Jul 2028 | $3.6M | $4.5M | $-835K | $29.8M |
| Jun 2028 | $4.1M | $3.7M | $427K | $33.8M |
| May 2028 | $3.1M | $4.6M | $-1.5M | $33.4M |
| Apr 2028 | $3.1M | $3.7M | $-572K | $34.9M |
| Mar 2028 | $3.1M | $4.9M | $-1.7M | $35.4M |
| Feb 2028 | $3.6M | $4.0M | $-433K | $37.2M |
| Jan 2028 | $14.6M | $4.1M | $10.6M | $37.6M |
| Dec 2027 | $3.3M | $4.8M | $-1.5M | $27.0M |
| Nov 2027 | $3.2M | $4.7M | $-1.5M | $28.4M |
| Oct 2027 | $3.1M | $5.9M | $-2.8M | $29.9M |
| Sep 2027 | $22.2M | $6.6M | $15.6M | $32.7M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $407K |
| Beacon Telecom | $542K |
| Vanguard Industries | $2.2M |