| Droits TV | $2.1M |
| Bonus TV de Classement | $890K |
| Jour de match | $0 |
| Sponsoring | $813K |
| Merchandising | $2.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.3M |
| Salaires staff | $4K |
| Amortissement Transferts | $169K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2030 | $6.3M | $6.9M | $-613K | $3.3M |
| Jun 2030 | $8.1M | $6.4M | $1.7M | $3.7M |
| May 2030 | $6.3M | $6.7M | $-451K | $1.8M |
| Apr 2030 | $6.4M | $6.7M | $-266K | $2.1M |
| Mar 2030 | $6.5M | $10.9M | $-4.4M | $2.2M |
| Feb 2030 | $6.6M | $8.6M | $-2.0M | $6.5M |
| Jan 2030 | $6.6M | $7.1M | $-447K | $10.0M |
| Dec 2029 | $6.4M | $8.6M | $-2.2M | $10.3M |
| Nov 2029 | $6.0M | $6.5M | $-456K | $12.3M |
| Oct 2029 | $6.3M | $7.0M | $-708K | $12.6M |
| Sep 2029 | $6.5M | $5.4M | $1.1M | $13.2M |
| Aug 2029 | $6.5M | $8.9M | $-2.4M | $11.9M |
| Sponsor | Revenus annuels |
|---|---|
| Helios Bank | $2.8M |
| Atlas Capital | $3.7M |
| Aurora Holdings | $3.3M |