| Droits TV | $5.0M |
| Bonus TV de Classement | $761K |
| Jour de match | $199K |
| Sponsoring | $299K |
| Merchandising | $2.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.1M |
| Salaires staff | $30K |
| Amortissement Transferts | $96K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $43K |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2030 | $9.5M | $6.8M | $2.7M | $67.3M |
| Dec 2029 | $9.7M | $7.2M | $2.4M | $64.5M |
| Nov 2029 | $9.7M | $7.7M | $1.9M | $61.9M |
| Oct 2029 | $8.6M | $9.8M | $-1.2M | $59.9M |
| Sep 2029 | $8.6M | $7.0M | $1.7M | $61.0M |
| Aug 2029 | $7.4M | $6.8M | $575K | $59.5M |
| Jul 2029 | $8.6M | $5.0M | $3.6M | $88.6M |
| Jun 2029 | $6.6M | $4.9M | $1.7M | $84.9M |
| May 2029 | $6.8M | $7.7M | $-905K | $83.1M |
| Apr 2029 | $6.8M | $5.4M | $1.4M | $83.9M |
| Mar 2029 | $8.5M | $6.5M | $2.0M | $82.4M |
| Feb 2029 | $6.8M | $6.9M | $-65K | $80.4M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.9M |
| Beacon Telecom | $1.7M |