| Droits TV | $2.3M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $0 |
| Sponsoring | $2.6M |
| Merchandising | $6.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.0M |
| Salaires staff | $5K |
| Amortissement Transferts | $1.3M |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $2.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2030 | $12.3M | $9.6M | $2.7M | $66.8M |
| Jul 2030 | $12.4M | $9.1M | $3.4M | $80.5M |
| Jun 2030 | $15.8M | $8.0M | $7.8M | $94.4M |
| May 2030 | $12.7M | $9.2M | $3.5M | $85.7M |
| Apr 2030 | $12.7M | $8.4M | $4.3M | $81.3M |
| Mar 2030 | $12.8M | $9.7M | $3.1M | $76.0M |
| Feb 2030 | $13.2M | $8.4M | $4.8M | $72.0M |
| Jan 2030 | $14.5M | $9.4M | $5.0M | $76.3M |
| Dec 2029 | $13.0M | $10.2M | $2.7M | $70.5M |
| Nov 2029 | $13.8M | $9.1M | $4.7M | $67.0M |
| Oct 2029 | $13.1M | $10.2M | $2.9M | $61.5M |
| Sep 2029 | $13.8M | $10.1M | $3.7M | $57.8M |
| Sponsor | Revenus annuels |
|---|---|
| Vanguard Industries | $3.6M |
| Helios Bank | $13.2M |
| Meridian Group | $14.8M |