| Droits TV | $3.6M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $39K |
| Sponsoring | $259K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $87K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.6M |
| Salaires staff | $48K |
| Amortissement Transferts | $47K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $85K |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mars 2029 | $7.0M | $6.1M | $903K | $100.4M |
| Févr 2029 | $8.7M | $5.1M | $3.6M | $99.4M |
| Janv 2029 | $7.1M | $5.1M | $2.0M | $95.8M |
| Déc 2028 | $6.8M | $4.8M | $2.0M | $93.7M |
| Nov 2028 | $7.1M | $4.6M | $2.5M | $91.6M |
| Oct 2028 | $6.4M | $9.4M | $-3.1M | $89.0M |
| Sept 2028 | $7.4M | $5.1M | $2.3M | $92.0M |
| Août 2028 | $11.3M | $4.4M | $6.8M | $89.7M |
| Juil 2028 | $11.5M | $4.6M | $6.9M | $82.8M |
| Juin 2028 | $11.6M | $4.1M | $7.5M | $76.1M |
| Mai 2028 | $7.4M | $5.5M | $1.9M | $68.6M |
| Avr 2028 | $7.4M | $4.6M | $2.8M | $66.6M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.6M |
| Beacon Telecom | $1.5M |