| Droits TV | $3.4M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $308K |
| Sponsoring | $1.5M |
| Merchandising | $3.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $7.8M |
| Salaires staff | $30K |
| Amortissement Transferts | $804K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2030 | $10.2M | $10.5M | $-243K | $71.9M |
| Mar 2030 | $9.8M | $12.3M | $-2.4M | $71.4M |
| Feb 2030 | $12.2M | $11.6M | $537K | $73.1M |
| Jan 2030 | $11.8M | $12.0M | $-204K | $74.1M |
| Dec 2029 | $13.6M | $12.7M | $948K | $73.5M |
| Nov 2029 | $12.8M | $12.6M | $188K | $71.8M |
| Oct 2029 | $10.8M | $12.2M | $-1.4M | $70.8M |
| Sep 2029 | $13.0M | $9.9M | $3.1M | $71.5M |
| Aug 2029 | $9.2M | $9.6M | $-481K | $84.1M |
| Jul 2029 | $10.4M | $11.4M | $-1.1M | $83.8M |
| Jun 2029 | $13.7M | $8.6M | $5.1M | $87.5M |
| May 2029 | $9.1M | $10.1M | $-971K | $81.7M |
| Sponsor | Revenus annuels |
|---|---|
| Vanguard Industries | $6.5M |
| Aurora Holdings | $6.2M |
| Meridian Group | $5.4M |