| Droits TV | $3.5M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $37K |
| Sponsoring | $150K |
| Merchandising | $948K |
| Prime de Coupe | $0 |
| Prime Européenne | $700K |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.9M |
| Salaires staff | $58K |
| Amortissement Transferts | $154K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $988K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $6.5M | $7.1M | $-575K | $54.0M |
| Sep 2029 | $8.2M | $6.1M | $2.1M | $54.4M |
| Aug 2029 | $5.3M | $5.8M | $-494K | $52.1M |
| Jul 2029 | $7.9M | $4.8M | $3.2M | $67.8M |
| Jun 2029 | $5.5M | $4.3M | $1.3M | $64.4M |
| May 2029 | $5.6M | $7.4M | $-1.8M | $63.0M |
| Apr 2029 | $5.6M | $4.2M | $1.4M | $64.6M |
| Mar 2029 | $5.5M | $5.6M | $-72K | $63.0M |
| Feb 2029 | $5.6M | $4.9M | $772K | $62.9M |
| Jan 2029 | $6.6M | $4.2M | $2.5M | $66.4M |
| Dec 2028 | $7.3M | $4.6M | $2.7M | $63.9M |
| Nov 2028 | $7.8M | $4.4M | $3.4M | $61.1M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.5M |
| Westside Builders | $342K |