| Droits TV | $3.6M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $72K |
| Sponsoring | $250K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $56K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.9M |
| Salaires staff | $62K |
| Amortissement Transferts | $24K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $7.1M | $6.2M | $858K | $74.0M |
| Jan 2029 | $7.1M | $4.8M | $2.2M | $73.1M |
| Dec 2028 | $6.7M | $4.8M | $1.9M | $70.9M |
| Nov 2028 | $6.7M | $5.1M | $1.6M | $69.0M |
| Oct 2028 | $6.6M | $4.9M | $1.7M | $67.4M |
| Sep 2028 | $7.2M | $5.8M | $1.4M | $65.7M |
| Aug 2028 | $7.1M | $5.6M | $1.5M | $64.3M |
| Jul 2028 | $7.0M | $5.2M | $1.8M | $62.8M |
| Jun 2028 | $10.7M | $4.0M | $6.6M | $61.0M |
| May 2028 | $7.1M | $4.5M | $2.6M | $54.3M |
| Apr 2028 | $7.1M | $4.1M | $3.0M | $51.7M |
| Mar 2028 | $7.2M | $4.9M | $2.3M | $48.7M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.4M |
| Riverstone Logistics | $1.6M |