| Droits TV | $3.9M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $554K |
| Sponsoring | $266K |
| Merchandising | $2.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $19K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.6M |
| Salaires staff | $38K |
| Amortissement Transferts | $82K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $8.7M | $6.3M | $2.4M | $25.8M |
| Sep 2029 | $7.6M | $8.0M | $-428K | $23.3M |
| Aug 2029 | $8.8M | $6.2M | $2.6M | $23.7M |
| Jul 2029 | $8.7M | $6.7M | $2.0M | $21.4M |
| Jun 2029 | $8.6M | $6.3M | $2.3M | $19.3M |
| May 2029 | $9.3M | $11.1M | $-1.8M | $17.0M |
| Apr 2029 | $8.8M | $7.9M | $931K | $18.7M |
| Mar 2029 | $8.3M | $4.9M | $3.4M | $78.6M |
| Feb 2029 | $8.3M | $5.3M | $3.0M | $75.2M |
| Jan 2029 | $15.7M | $4.6M | $11.2M | $72.1M |
| Dec 2028 | $8.9M | $4.5M | $4.3M | $60.8M |
| Nov 2028 | $9.0M | $5.4M | $3.6M | $56.5M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.5M |
| Northwind Insurance | $1.7M |