| Droits TV | $3.9M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $603K |
| Sponsoring | $250K |
| Merchandising | $2.0M |
| Prime de Coupe | $561K |
| Prime Européenne | $1.9M |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.1M |
| Salaires staff | $36K |
| Amortissement Transferts | $31K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $10.7M | $6.6M | $4.1M | $74.6M |
| Nov 2029 | $9.7M | $6.8M | $2.9M | $70.5M |
| Oct 2029 | $8.3M | $8.0M | $229K | $67.5M |
| Sep 2029 | $10.6M | $6.6M | $4.0M | $67.3M |
| Aug 2029 | $6.7M | $5.7M | $1.1M | $63.3M |
| Jul 2029 | $7.7M | $6.0M | $1.7M | $107.1M |
| Jun 2029 | $11.8M | $4.3M | $7.6M | $105.4M |
| May 2029 | $7.1M | $7.1M | $2K | $97.8M |
| Apr 2029 | $7.1M | $4.5M | $2.6M | $97.7M |
| Mar 2029 | $7.2M | $5.3M | $2.0M | $95.1M |
| Feb 2029 | $7.3M | $5.2M | $2.0M | $93.1M |
| Jan 2029 | $8.0M | $4.9M | $3.1M | $91.0M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.6M |
| Civic Energy | $1.4M |