| Droits TV | $3.6M |
| Bonus TV de Classement | $842K |
| Jour de match | $387K |
| Sponsoring | $274K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $195K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.1M |
| Salaires staff | $19K |
| Amortissement Transferts | $80K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $6.8M | $6.5M | $344K | $45.8M |
| Sep 2029 | $6.5M | $6.1M | $454K | $45.4M |
| Aug 2029 | $7.2M | $6.8M | $413K | $46.3M |
| Jul 2029 | $6.4M | $7.0M | $-609K | $45.9M |
| Jun 2029 | $6.6M | $6.4M | $187K | $46.4M |
| May 2029 | $6.4M | $6.2M | $206K | $46.2M |
| Apr 2029 | $6.2M | $6.0M | $214K | $45.9M |
| Mar 2029 | $6.5M | $5.0M | $1.5M | $45.7M |
| Feb 2029 | $8.0M | $6.1M | $1.8M | $63.4M |
| Jan 2029 | $10.0M | $4.1M | $5.9M | $61.5M |
| Dec 2028 | $6.9M | $5.1M | $1.8M | $55.6M |
| Nov 2028 | $7.2M | $5.1M | $2.1M | $53.7M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.6M |
| Riverstone Logistics | $1.6M |