| Droits TV | $1.8M |
| Bonus TV de Classement | $837K |
| Jour de match | $100K |
| Sponsoring | $113K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $5K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.3M |
| Salaires staff | $31K |
| Amortissement Transferts | $145K |
| Intérêts de la Dette | $13K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $4.5M | $6.6M | $-2.1M | $-4.5M |
| Oct 2029 | $4.3M | $7.4M | $-3.1M | $-2.6M |
| Sep 2029 | $4.5M | $5.3M | $-752K | $410K |
| Aug 2029 | $4.5M | $5.6M | $-1.2M | $1.3M |
| Jul 2029 | $6.2M | $6.9M | $-727K | $2.8M |
| Jun 2029 | $7.2M | $5.6M | $1.6M | $6.8M |
| May 2029 | $4.7M | $7.3M | $-2.6M | $5.2M |
| Apr 2029 | $4.7M | $5.5M | $-788K | $7.7M |
| Mar 2029 | $6.8M | $6.3M | $494K | $8.4M |
| Feb 2029 | $4.8M | $6.5M | $-1.7M | $7.8M |
| Jan 2029 | $4.9M | $5.9M | $-1.0M | $9.4M |
| Dec 2028 | $4.9M | $5.8M | $-931K | $10.4M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $743K |
| Beacon Telecom | $860K |