| Droits TV | $829K |
| Bonus TV de Classement | $203K |
| Jour de match | $1.6M |
| Sponsoring | $238K |
| Merchandising | $4.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $736K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.9M |
| Salaires staff | $14K |
| Amortissement Transferts | $623K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $10K |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2030 | $8.4M | $7.9M | $495K | $18.8M |
| Avr 2030 | $8.1M | $6.8M | $1.3M | $17.7M |
| Mars 2030 | $8.0M | $7.2M | $774K | $15.8M |
| Févr 2030 | $12.1M | $7.1M | $4.9M | $14.4M |
| Janv 2030 | $8.7M | $7.4M | $1.4M | $8.9M |
| Déc 2029 | $7.7M | $7.3M | $486K | $7.1M |
| Nov 2029 | $8.5M | $7.4M | $1.0M | $6.0M |
| Oct 2029 | $7.9M | $7.5M | $385K | $4.4M |
| Sept 2029 | $15.0M | $8.6M | $6.5M | $3.4M |
| Août 2029 | $21.0M | $6.0M | $15.0M | $91.0M |
| Juil 2029 | $9.8M | $5.1M | $4.7M | $93.4M |
| Juin 2029 | $8.4M | $6.1M | $2.3M | $94.3M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.9M |
| Beacon Telecom | $3.6M |