| Droits TV | $4.5M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $0 |
| Sponsoring | $1.2M |
| Merchandising | $4.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $710K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $9.5M |
| Salaires staff | $10K |
| Amortissement Transferts | $1.8M |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $2.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2030 | $15.1M | $13.3M | $1.8M | $130.0M |
| Jun 2030 | $19.2M | $13.0M | $6.2M | $126.4M |
| May 2030 | $12.0M | $15.5M | $-3.5M | $118.4M |
| Apr 2030 | $12.4M | $14.5M | $-2.1M | $120.0M |
| Mar 2030 | $12.6M | $15.0M | $-2.4M | $120.3M |
| Feb 2030 | $14.6M | $14.7M | $-183K | $120.8M |
| Jan 2030 | $13.6M | $14.0M | $-422K | $120.2M |
| Dec 2029 | $11.8M | $14.7M | $-2.8M | $118.8M |
| Nov 2029 | $11.7M | $13.7M | $-2.0M | $119.8M |
| Oct 2029 | $12.5M | $15.3M | $-2.8M | $119.9M |
| Sep 2029 | $15.7M | $13.7M | $2.0M | $121.0M |
| Aug 2029 | $12.9M | $13.4M | $-510K | $117.2M |
| Sponsor | Revenus annuels |
|---|---|
| Aurora Holdings | $7.1M |
| Vanguard Industries | $7.7M |