| Droits TV | $7.1M |
| Bonus TV de Classement | $2.9M |
| Jour de match | $0 |
| Sponsoring | $570K |
| Merchandising | $8.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $10.1M |
| Salaires staff | $22K |
| Amortissement Transferts | $978K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $2.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $18.9M | $13.8M | $5.1M | $257.3M |
| Jul 2029 | $25.2M | $10.5M | $14.7M | $254.2M |
| Jun 2029 | $51.5M | $11.4M | $40.1M | $263.6M |
| May 2029 | $20.2M | $12.1M | $8.1M | $223.0M |
| Apr 2029 | $19.5M | $12.8M | $6.8M | $214.4M |
| Mar 2029 | $19.9M | $12.4M | $7.5M | $207.1M |
| Feb 2029 | $21.1M | $16.4M | $4.7M | $199.1M |
| Jan 2029 | $20.3M | $11.5M | $8.8M | $193.9M |
| Dec 2028 | $19.6M | $11.6M | $8.0M | $184.6M |
| Nov 2028 | $18.3M | $12.7M | $5.6M | $176.2M |
| Oct 2028 | $16.7M | $11.5M | $5.2M | $170.1M |
| Sep 2028 | $18.7M | $12.4M | $6.3M | $164.4M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $3.2M |
| Beacon Telecom | $3.7M |