| Droits TV | $3.5M |
| Bonus TV de Classement | $668K |
| Jour de match | $145K |
| Sponsoring | $263K |
| Merchandising | $2.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $31K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.3M |
| Salaires staff | $64K |
| Amortissement Transferts | $79K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $488K |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2029 | $6.8M | $7.1M | $-318K | $77.7M |
| Feb 2029 | $12.2M | $6.5M | $5.7M | $78.0M |
| Jan 2029 | $7.8M | $6.6M | $1.2M | $73.4M |
| Dec 2028 | $6.7M | $6.8M | $-30K | $72.1M |
| Nov 2028 | $6.9M | $6.1M | $795K | $72.1M |
| Oct 2028 | $7.0M | $7.8M | $-824K | $71.2M |
| Sep 2028 | $7.7M | $5.8M | $1.9M | $72.0M |
| Aug 2028 | $7.4M | $4.7M | $2.7M | $70.8M |
| Jul 2028 | $8.3M | $5.1M | $3.2M | $68.1M |
| Jun 2028 | $12.6M | $4.7M | $8.0M | $64.9M |
| May 2028 | $7.8M | $6.8M | $1.1M | $56.9M |
| Apr 2028 | $8.9M | $5.8M | $3.1M | $55.8M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.4M |
| Beacon Telecom | $1.8M |