| Droits TV | $3.6M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $272K |
| Sponsoring | $203K |
| Merchandising | $2.5M |
| 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 | $142K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2030 | $7.6M | $6.1M | $1.6M | $45.9M |
| Oct 2030 | $8.1M | $7.5M | $511K | $44.2M |
| Sep 2030 | $7.7M | $9.1M | $-1.4M | $43.6M |
| Aug 2030 | $8.7M | $7.5M | $1.2M | $44.8M |
| Jul 2030 | $8.2M | $7.7M | $494K | $45.9M |
| Jun 2030 | $7.5M | $7.9M | $-340K | $45.3M |
| May 2030 | $7.9M | $11.4M | $-3.6M | $45.6M |
| Apr 2030 | $10.6M | $8.5M | $2.1M | $49.0M |
| Mar 2030 | $7.8M | $5.6M | $2.2M | $47.5M |
| Feb 2030 | $7.9M | $5.6M | $2.3M | $45.2M |
| Jan 2030 | $12.0M | $6.6M | $5.3M | $42.7M |
| Dec 2029 | $8.5M | $6.4M | $2.1M | $37.3M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.5M |
| Beacon Telecom | $965K |