| Droits TV | $6.6M |
| Bonus TV de Classement | $935K |
| Jour de match | $0 |
| Sponsoring | $260K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $357K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $43K |
| Amortissement Transferts | $17K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2029 | $10.2M | $3.2M | $7.0M | $100.3M |
| Dec 2028 | $7.0M | $3.4M | $3.6M | $93.4M |
| Nov 2028 | $6.9M | $3.9M | $3.0M | $89.7M |
| Oct 2028 | $6.6M | $4.0M | $2.6M | $86.7M |
| Sep 2028 | $6.4M | $4.0M | $2.4M | $84.1M |
| Aug 2028 | $6.7M | $3.6M | $3.1M | $81.7M |
| Jul 2028 | $7.6M | $3.5M | $4.1M | $78.6M |
| Jun 2028 | $6.3M | $3.3M | $3.0M | $74.5M |
| May 2028 | $6.2M | $3.8M | $2.4M | $71.5M |
| Apr 2028 | $7.4M | $3.5M | $3.9M | $69.1M |
| Mar 2028 | $6.3M | $3.5M | $2.8M | $65.1M |
| Feb 2028 | $6.3M | $3.6M | $2.7M | $62.3M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.6M |
| Greenfield Foods | $399K |