| Droits TV | $4.1M |
| Bonus TV de Classement | $418K |
| Jour de match | $0 |
| Sponsoring | $311K |
| 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 | $5.6M |
| Salaires staff | $41K |
| Amortissement Transferts | $56K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $470K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2029 | $9.4M | $7.3M | $2.1M | $29.1M |
| Juin 2029 | $9.4M | $6.5M | $2.9M | $28.0M |
| Mai 2029 | $6.7M | $6.5M | $200K | $25.0M |
| Avr 2029 | $6.6M | $7.7M | $-1.1M | $24.8M |
| Mars 2029 | $6.7M | $11.7M | $-4.9M | $25.8M |
| Févr 2029 | $8.5M | $9.6M | $-1.1M | $30.7M |
| Janv 2029 | $7.3M | $9.7M | $-2.4M | $31.8M |
| Déc 2028 | $6.9M | $8.9M | $-2.0M | $34.1M |
| Nov 2028 | $7.0M | $9.2M | $-2.2M | $36.1M |
| Oct 2028 | $7.3M | $14.3M | $-6.9M | $38.3M |
| Sept 2028 | $10.0M | $10.7M | $-717K | $45.2M |
| Août 2028 | $7.0M | $8.9M | $-1.9M | $45.9M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.0M |
| Northwind Insurance | $1.7M |