| Droits TV | $3.7M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $24K |
| Sponsoring | $127K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $56K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.4M |
| Salaires staff | $35K |
| Amortissement Transferts | $47K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $66K |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Avr 2030 | $6.9M | $7.8M | $-893K | $101.8M |
| Mars 2030 | $6.8M | $9.1M | $-2.3M | $102.6M |
| Févr 2030 | $10.5M | $5.7M | $4.8M | $104.9M |
| Janv 2030 | $8.7M | $5.9M | $2.8M | $100.0M |
| Déc 2029 | $9.9M | $5.7M | $4.2M | $97.2M |
| Nov 2029 | $9.6M | $7.4M | $2.2M | $92.9M |
| Oct 2029 | $7.9M | $11.1M | $-3.2M | $90.6M |
| Sept 2029 | $12.2M | $6.7M | $5.5M | $93.8M |
| Août 2029 | $6.7M | $4.8M | $1.8M | $88.2M |
| Juil 2029 | $7.7M | $4.5M | $3.2M | $113.0M |
| Juin 2029 | $10.1M | $4.8M | $5.3M | $110.0M |
| Mai 2029 | $6.8M | $4.7M | $2.1M | $104.7M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.5M |
| Civic Energy | $1.7M |