| Droits TV | $5.3M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $833K |
| Sponsoring | $897K |
| Merchandising | $2.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.2M |
| Salaires staff | $15K |
| Amortissement Transferts | $117K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $27K |
| Entretien installations | $1.9M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $11.5M | $6.3M | $5.3M | $204.0M |
| Oct 2029 | $11.3M | $7.6M | $3.8M | $198.6M |
| Sep 2029 | $10.9M | $8.9M | $2.0M | $194.8M |
| Aug 2029 | $10.4M | $7.7M | $2.7M | $192.7M |
| Jul 2029 | $10.3M | $8.1M | $2.2M | $189.8M |
| Jun 2029 | $9.9M | $6.5M | $3.4M | $188.1M |
| May 2029 | $9.8M | $7.4M | $2.4M | $184.6M |
| Apr 2029 | $10.4M | $6.7M | $3.7M | $182.0M |
| Mar 2029 | $11.1M | $6.9M | $4.2M | $178.2M |
| Feb 2029 | $11.0M | $8.7M | $2.3M | $173.9M |
| Jan 2029 | $14.7M | $5.8M | $8.9M | $188.4M |
| Dec 2028 | $11.6M | $5.8M | $5.8M | $180.4M |
| Sponsor | Revenus annuels |
|---|---|
| Meridian Group | $8.7M |
| Beacon Telecom | $2.1M |