| Droits TV | $3.7M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $0 |
| Sponsoring | $254K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.9M |
| Salaires staff | $12K |
| Amortissement Transferts | $61K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $6.7M | $6.1M | $580K | $112.0M |
| Jul 2029 | $6.8M | $4.5M | $2.3M | $126.5M |
| Jun 2029 | $9.6M | $5.0M | $4.6M | $124.1M |
| May 2029 | $6.7M | $4.8M | $1.9M | $119.4M |
| Apr 2029 | $6.8M | $6.0M | $821K | $117.5M |
| Mar 2029 | $6.6M | $4.8M | $1.8M | $116.6M |
| Feb 2029 | $7.0M | $4.8M | $2.1M | $114.7M |
| Jan 2029 | $7.7M | $4.8M | $2.9M | $112.5M |
| Dec 2028 | $8.4M | $5.0M | $3.4M | $109.6M |
| Nov 2028 | $8.6M | $5.3M | $3.4M | $106.1M |
| Oct 2028 | $9.0M | $5.2M | $3.8M | $102.7M |
| Sep 2028 | $10.6M | $6.3M | $4.2M | $98.9M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.7M |
| Riverstone Logistics | $1.4M |