| Droits TV | $3.1M |
| Bonus TV de Classement | $637K |
| Jour de match | $248K |
| Sponsoring | $227K |
| Merchandising | $2.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $9.8M |
| Salaires staff | $25K |
| Amortissement Transferts | $850K |
| Intérêts de la Dette | $186K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2030 | $6.4M | $12.2M | $-5.8M | $-41.2M |
| Avr 2030 | $8.6M | $11.5M | $-2.9M | $-36.2M |
| Mars 2030 | $7.8M | $13.5M | $-5.7M | $-34.1M |
| Févr 2030 | $7.6M | $11.7M | $-4.1M | $-29.2M |
| Janv 2030 | $9.2M | $12.9M | $-3.7M | $-25.1M |
| Déc 2029 | $9.9M | $12.0M | $-2.1M | $-22.2M |
| Nov 2029 | $11.0M | $11.6M | $-573K | $-20.9M |
| Oct 2029 | $8.7M | $16.7M | $-8.0M | $-21.2M |
| Sept 2029 | $11.1M | $11.5M | $-424K | $-14.1M |
| Août 2029 | $7.2M | $10.2M | $-3.0M | $-14.5M |
| Juil 2029 | $7.8M | $9.5M | $-1.7M | $38.2M |
| Juin 2029 | $11.2M | $11.2M | $24K | $40.1M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.5M |
| Riverstone Logistics | $1.2M |