| Droits TV | $2.5M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $139K |
| Sponsoring | $115K |
| Merchandising | $931K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $7.5M |
| Salaires staff | $29K |
| Amortissement Transferts | $92K |
| Intérêts de la Dette | $6K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2030 | $5.0M | $8.7M | $-3.6M | $-4.1M |
| Feb 2030 | $5.0M | $8.8M | $-3.8M | $-570K |
| Jan 2030 | $5.1M | $9.8M | $-4.7M | $3.2M |
| Dec 2029 | $3.8M | $8.5M | $-4.7M | $7.7M |
| Nov 2029 | $4.8M | $7.3M | $-2.4M | $12.4M |
| Oct 2029 | $4.9M | $6.0M | $-1.1M | $14.7M |
| Sep 2029 | $4.9M | $9.1M | $-4.2M | $15.7M |
| Aug 2029 | $5.0M | $6.0M | $-1.0M | $19.8M |
| Jul 2029 | $4.8M | $6.1M | $-1.3M | $20.7M |
| Jun 2029 | $7.4M | $5.8M | $1.6M | $21.9M |
| May 2029 | $4.8M | $13.4M | $-8.6M | $20.2M |
| Apr 2029 | $4.9M | $8.3M | $-3.5M | $28.7M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.1M |
| Northwind Insurance | $1.2M |