| Droits TV | $3.1M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $0 |
| Sponsoring | $76K |
| Merchandising | $2.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.5M |
| Salaires staff | $7K |
| Amortissement Transferts | $293K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2031 | $6.9M | $6.1M | $811K | $68.6M |
| Jan 2031 | $13.4M | $6.4M | $7.0M | $67.4M |
| Dec 2030 | $11.1M | $8.3M | $2.8M | $60.1M |
| Nov 2030 | $10.5M | $8.2M | $2.3M | $57.1M |
| Oct 2030 | $9.3M | $6.6M | $2.7M | $54.4M |
| Sep 2030 | $10.1M | $6.0M | $4.0M | $51.5M |
| Aug 2030 | $8.9M | $6.6M | $2.3M | $47.1M |
| Jul 2030 | $8.7M | $8.0M | $715K | $44.5M |
| Jun 2030 | $8.0M | $7.5M | $477K | $43.5M |
| May 2030 | $7.0M | $9.0M | $-1.9M | $42.8M |
| Apr 2030 | $7.6M | $7.9M | $-304K | $44.4M |
| Mar 2030 | $6.8M | $7.3M | $-464K | $44.4M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $913K |
| Beacon Telecom | $716K |