| Droits TV | $3.7M |
| Bonus TV de Classement | $842K |
| Jour de match | $116K |
| Sponsoring | $277K |
| Merchandising | $1.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.8M |
| Salaires staff | $4K |
| Amortissement Transferts | $175K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $9K |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2030 | $6.6M | $5.2M | $1.4M | $51.8M |
| Jun 2030 | $7.5M | $6.1M | $1.4M | $50.2M |
| May 2030 | $6.3M | $7.1M | $-716K | $48.7M |
| Apr 2030 | $6.5M | $4.7M | $1.8M | $49.3M |
| Mar 2030 | $7.6M | $4.6M | $3.0M | $47.3M |
| Feb 2030 | $6.5M | $4.7M | $1.8M | $45.0M |
| Jan 2030 | $6.8M | $4.5M | $2.4M | $43.0M |
| Dec 2029 | $9.0M | $4.5M | $4.5M | $40.5M |
| Nov 2029 | $6.7M | $5.5M | $1.2M | $35.8M |
| Oct 2029 | $6.1M | $6.7M | $-659K | $34.5M |
| Sep 2029 | $6.4M | $6.7M | $-278K | $35.0M |
| Aug 2029 | $6.5M | $5.3M | $1.2M | $35.1M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.4M |
| Riverstone Logistics | $1.9M |