| Droits TV | $2.5M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $642K |
| Sponsoring | $1.2M |
| Merchandising | $4.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $700K |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.9M |
| Salaires staff | $14K |
| Amortissement Transferts | $344K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $4K |
| Entretien installations | $1.9M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2031 | $11.1M | $9.2M | $1.9M | $76.8M |
| Dec 2030 | $12.1M | $10.1M | $2.0M | $74.5M |
| Nov 2030 | $12.1M | $9.5M | $2.5M | $72.2M |
| Oct 2030 | $10.9M | $13.7M | $-2.8M | $69.3M |
| Sep 2030 | $12.2M | $9.4M | $2.8M | $71.8M |
| Aug 2030 | $10.4M | $8.6M | $1.8M | $68.9M |
| Jul 2030 | $9.6M | $6.5M | $3.1M | $66.8M |
| Jun 2030 | $9.9M | $6.5M | $3.4M | $72.7M |
| May 2030 | $8.4M | $6.8M | $1.6M | $69.2M |
| Apr 2030 | $8.5M | $6.6M | $2.0M | $67.5M |
| Mar 2030 | $8.3M | $8.5M | $-138K | $65.3M |
| Feb 2030 | $8.8M | $7.5M | $1.3M | $65.3M |
| Sponsor | Revenus annuels |
|---|---|
| Meridian Group | $4.4M |
| Atlas Capital | $4.5M |
| Meridian Group | $5.0M |