| Droits TV | $3.2M |
| Bonus TV de Classement | $652K |
| Jour de match | $371K |
| Sponsoring | $130K |
| Merchandising | $2.5M |
| Prime de Coupe | $444K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.7M |
| Salaires staff | $13K |
| Amortissement Transferts | $96K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $7.3M | $8.2M | $-890K | $40.3M |
| Nov 2029 | $7.0M | $8.5M | $-1.4M | $41.1M |
| Oct 2029 | $7.5M | $10.3M | $-2.8M | $42.4M |
| Sep 2029 | $8.7M | $8.3M | $391K | $45.1M |
| Aug 2029 | $6.7M | $8.2M | $-1.5M | $44.6M |
| Jul 2029 | $9.7M | $6.8M | $2.9M | $79.8M |
| Jun 2029 | $6.8M | $7.0M | $-160K | $77.1M |
| May 2029 | $7.0M | $8.7M | $-1.7M | $77.1M |
| Apr 2029 | $7.1M | $6.6M | $486K | $78.8M |
| Mar 2029 | $7.1M | $7.5M | $-427K | $78.2M |
| Feb 2029 | $8.1M | $7.8M | $289K | $78.5M |
| Jan 2029 | $8.8M | $6.6M | $2.2M | $80.3M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.6M |
| Riverstone Logistics | $1.3M |