| Droits TV | $4.5M |
| Bonus TV de Classement | $1.8M |
| Jour de match | $380K |
| Sponsoring | $226K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $50K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.4M |
| Salaires staff | $26K |
| Amortissement Transferts | $67K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $2K |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2030 | $9.0M | $5.9M | $3.0M | $131.2M |
| Dec 2029 | $9.1M | $6.0M | $3.1M | $128.1M |
| Nov 2029 | $8.5M | $5.8M | $2.6M | $124.9M |
| Oct 2029 | $8.8M | $5.9M | $3.0M | $122.2M |
| Sep 2029 | $9.2M | $5.7M | $3.6M | $119.2M |
| Aug 2029 | $6.8M | $5.2M | $1.6M | $115.6M |
| Jul 2029 | $8.8M | $5.7M | $3.1M | $135.0M |
| Jun 2029 | $8.7M | $4.4M | $4.3M | $132.2M |
| May 2029 | $6.7M | $4.9M | $1.8M | $127.9M |
| Apr 2029 | $6.8M | $4.3M | $2.5M | $126.0M |
| Mar 2029 | $6.9M | $5.3M | $1.6M | $123.4M |
| Feb 2029 | $7.0M | $4.8M | $2.2M | $121.7M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.2M |
| Beacon Telecom | $1.5M |