| Droits TV | $4.5M |
| Bonus TV de Classement | $169K |
| Jour de match | $40K |
| Sponsoring | $283K |
| Merchandising | $2.3M |
| Prime de Coupe | $313K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $42K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.4M |
| Salaires staff | $44K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $26K |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2029 | $7.7M | $5.8M | $1.9M | $90.1M |
| Mai 2029 | $7.4M | $6.5M | $914K | $88.3M |
| Avr 2029 | $7.5M | $6.7M | $810K | $87.3M |
| Mars 2029 | $3.7M | $4.9M | $-1.2M | $86.5M |
| Févr 2029 | $6.6M | $4.1M | $2.5M | $96.5M |
| Janv 2029 | $8.4M | $4.0M | $4.5M | $94.0M |
| Déc 2028 | $6.0M | $3.7M | $2.3M | $89.5M |
| Nov 2028 | $5.9M | $3.5M | $2.4M | $87.2M |
| Oct 2028 | $6.0M | $5.4M | $619K | $84.9M |
| Sept 2028 | $6.1M | $4.8M | $1.3M | $84.2M |
| Août 2028 | $6.1M | $5.3M | $777K | $82.9M |
| Juil 2028 | $6.0M | $4.0M | $1.9M | $82.1M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.8M |
| Northwind Insurance | $2.0M |