| Droits TV | $3.3M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $0 |
| Sponsoring | $278K |
| Merchandising | $2.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $1.2M |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $8.4M |
| Salaires staff | $4K |
| Amortissement Transferts | $273K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2031 | $8.0M | $9.9M | $-1.9M | $112.9M |
| Feb 2031 | $7.1M | $7.3M | $-240K | $114.5M |
| Jan 2031 | $9.9M | $7.8M | $2.1M | $114.5M |
| Dec 2030 | $13.5M | $9.9M | $3.6M | $112.1M |
| Nov 2030 | $11.1M | $9.1M | $2.1M | $108.2M |
| Oct 2030 | $10.1M | $9.0M | $1.1M | $105.8M |
| Sep 2030 | $14.3M | $9.3M | $5.0M | $104.5M |
| Aug 2030 | $6.8M | $9.6M | $-2.7M | $99.2M |
| Jul 2030 | $14.0M | $9.1M | $4.9M | $102.3M |
| Jun 2030 | $6.8M | $6.9M | $-73K | $100.4M |
| May 2030 | $7.1M | $8.1M | $-1.0M | $100.2M |
| Apr 2030 | $8.2M | $7.2M | $993K | $100.9M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.8M |
| Beacon Telecom | $1.5M |