| Droits TV | $4.8M |
| Bonus TV de Classement | $924K |
| Jour de match | $49K |
| Sponsoring | $327K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.0M |
| Salaires staff | $53K |
| Amortissement Transferts | $63K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2029 | $7.7M | $5.5M | $2.2M | $84.4M |
| May 2029 | $8.3M | $7.7M | $549K | $82.2M |
| Apr 2029 | $8.9M | $6.7M | $2.2M | $81.6M |
| Mar 2029 | $8.2M | $4.9M | $3.3M | $79.3M |
| Feb 2029 | $8.3M | $5.4M | $2.9M | $101.2M |
| Jan 2029 | $13.1M | $4.7M | $8.4M | $98.3M |
| Dec 2028 | $8.3M | $4.2M | $4.0M | $89.8M |
| Nov 2028 | $8.2M | $4.1M | $4.1M | $85.7M |
| Oct 2028 | $8.3M | $5.7M | $2.6M | $81.5M |
| Sep 2028 | $8.1M | $5.5M | $2.6M | $78.8M |
| Aug 2028 | $8.2M | $6.0M | $2.2M | $76.1M |
| Jul 2028 | $8.8M | $5.3M | $3.5M | $73.9M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.0M |
| Northwind Insurance | $2.0M |