| Droits TV | $3.7M |
| Bonus TV de Classement | $2.1M |
| Jour de match | $766K |
| Sponsoring | $253K |
| Merchandising | $2.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.4M |
| Salaires staff | $6K |
| Amortissement Transferts | $333K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2030 | $9.3M | $7.4M | $1.9M | $134.0M |
| May 2030 | $8.7M | $7.6M | $1.1M | $131.8M |
| Apr 2030 | $8.4M | $8.5M | $-98K | $130.7M |
| Mar 2030 | $9.4M | $6.0M | $3.3M | $130.4M |
| Feb 2030 | $8.5M | $5.7M | $2.7M | $126.8M |
| Jan 2030 | $12.9M | $6.1M | $6.8M | $123.7M |
| Dec 2029 | $24.5M | $6.6M | $17.9M | $116.6M |
| Nov 2029 | $15.9M | $7.8M | $8.2M | $98.4M |
| Oct 2029 | $13.4M | $7.4M | $6.0M | $89.8M |
| Sep 2029 | $25.9M | $8.7M | $17.2M | $83.5M |
| Aug 2029 | $12.1M | $6.6M | $5.5M | $66.4M |
| Jul 2029 | $9.5M | $6.3M | $3.2M | $64.8M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.4M |
| Beacon Telecom | $1.6M |