| Droits TV | $3.7M |
| Bonus TV de Classement | $704K |
| Jour de match | $89K |
| Sponsoring | $230K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $96K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.3M |
| Salaires staff | $55K |
| Amortissement Transferts | $80K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $74K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Avr 2029 | $5.9M | $4.6M | $1.3M | $69.1M |
| Mars 2029 | $6.3M | $6.0M | $329K | $67.7M |
| Févr 2029 | $6.4M | $5.5M | $895K | $67.3M |
| Janv 2029 | $7.3M | $5.0M | $2.2M | $66.3M |
| Déc 2028 | $6.3M | $4.6M | $1.8M | $64.0M |
| Nov 2028 | $6.5M | $5.2M | $1.2M | $62.1M |
| Oct 2028 | $5.7M | $9.9M | $-4.2M | $60.8M |
| Sept 2028 | $5.7M | $5.3M | $405K | $65.0M |
| Août 2028 | $7.4M | $5.5M | $1.8M | $64.8M |
| Juil 2028 | $8.1M | $4.7M | $3.4M | $63.8M |
| Juin 2028 | $10.4M | $4.1M | $6.2M | $60.4M |
| Mai 2028 | $6.7M | $5.5M | $1.3M | $54.1M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.2M |
| Riverstone Logistics | $1.5M |