| Droits TV | $5.1M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $756K |
| Sponsoring | $283K |
| Merchandising | $2.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $66K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $7.9M |
| Salaires staff | $21K |
| Amortissement Transferts | $117K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $215K |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2030 | $10.2M | $9.9M | $237K | $115.0M |
| Jan 2030 | $11.1M | $9.1M | $2.0M | $114.6M |
| Dec 2029 | $11.1M | $9.4M | $1.7M | $112.5M |
| Nov 2029 | $10.7M | $8.8M | $1.9M | $110.7M |
| Oct 2029 | $11.0M | $10.7M | $335K | $108.6M |
| Sep 2029 | $12.1M | $10.4M | $1.6M | $108.2M |
| Aug 2029 | $9.2M | $8.6M | $616K | $106.5M |
| Jul 2029 | $13.8M | $6.2M | $7.6M | $145.1M |
| Jun 2029 | $9.3M | $6.2M | $3.1M | $138.2M |
| May 2029 | $9.5M | $8.1M | $1.4M | $135.0M |
| Apr 2029 | $9.6M | $6.6M | $3.0M | $133.6M |
| Mar 2029 | $10.0M | $7.4M | $2.6M | $130.5M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.9M |
| Northwind Insurance | $1.5M |