| Droits TV | $4.6M |
| Bonus TV de Classement | $2.0M |
| Jour de match | $467K |
| Sponsoring | $245K |
| Merchandising | $2.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $1.2M |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.4M |
| Salaires staff | $38K |
| Amortissement Transferts | $75K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2030 | $11.5M | $8.3M | $3.3M | $101.7M |
| Dec 2029 | $11.3M | $8.4M | $2.9M | $98.3M |
| Nov 2029 | $12.1M | $8.0M | $4.1M | $95.3M |
| Oct 2029 | $10.8M | $8.8M | $2.0M | $91.2M |
| Sep 2029 | $12.5M | $8.0M | $4.5M | $89.1M |
| Aug 2029 | $10.5M | $7.8M | $2.7M | $84.5M |
| Jul 2029 | $10.3M | $6.5M | $3.8M | $126.9M |
| Jun 2029 | $15.8M | $7.3M | $8.6M | $123.0M |
| May 2029 | $8.4M | $9.3M | $-955K | $114.4M |
| Apr 2029 | $8.4M | $5.8M | $2.5M | $115.3M |
| Mar 2029 | $9.8M | $6.9M | $2.9M | $112.7M |
| Feb 2029 | $8.9M | $6.8M | $2.1M | $109.7M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.4M |
| Northwind Insurance | $1.6M |