| Droits TV | $5.6M |
| Bonus TV de Classement | $2.6M |
| Jour de match | $3K |
| Sponsoring | $209K |
| Merchandising | $1.3M |
| Prime de Coupe | $103K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.5M |
| Salaires staff | $62K |
| Amortissement Transferts | $105K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $126K |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Avr 2029 | $9.8M | $6.2M | $3.5M | $148.3M |
| Mars 2029 | $7.8M | $5.8M | $1.9M | $144.7M |
| Févr 2029 | $7.8M | $5.2M | $2.6M | $154.7M |
| Janv 2029 | $11.2M | $4.3M | $6.9M | $152.0M |
| Déc 2028 | $8.2M | $4.2M | $4.0M | $147.6M |
| Nov 2028 | $8.2M | $4.2M | $4.0M | $143.6M |
| Oct 2028 | $8.3M | $4.7M | $3.6M | $139.6M |
| Sept 2028 | $8.5M | $5.3M | $3.2M | $136.0M |
| Août 2028 | $8.4M | $6.9M | $1.5M | $132.7M |
| Juil 2028 | $9.2M | $5.1M | $4.1M | $131.1M |
| Juin 2028 | $9.5M | $4.9M | $4.6M | $127.7M |
| Mai 2028 | $9.8M | $5.3M | $4.6M | $123.0M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.1M |
| Hometown Print | $437K |