| Droits TV | $3.0M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $0 |
| Sponsoring | $1.5M |
| Merchandising | $3.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $7.5M |
| Salaires staff | $25K |
| Amortissement Transferts | $691K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2031 | $9.5M | $10.0M | $-515K | $100.5M |
| Jul 2031 | $9.5M | $13.6M | $-4.1M | $100.3M |
| Jun 2031 | $16.6M | $11.5M | $5.1M | $103.4M |
| May 2031 | $8.9M | $9.4M | $-507K | $97.4M |
| Apr 2031 | $9.7M | $10.6M | $-948K | $97.0M |
| Mar 2031 | $9.9M | $13.1M | $-3.3M | $97.0M |
| Feb 2031 | $12.2M | $18.4M | $-6.2M | $99.4M |
| Jan 2031 | $16.4M | $12.8M | $3.6M | $104.6M |
| Dec 2030 | $19.0M | $14.3M | $4.7M | $100.1M |
| Nov 2030 | $19.0M | $14.4M | $4.6M | $94.3M |
| Oct 2030 | $12.3M | $15.7M | $-3.5M | $88.8M |
| Sep 2030 | $24.8M | $13.8M | $11.0M | $91.2M |
| Sponsor | Revenus annuels |
|---|---|
| Atlas Capital | $6.3M |
| Meridian Group | $5.7M |
| Meridian Group | $6.3M |