| Droits TV | $3.4M |
| Bonus TV de Classement | $1.9M |
| Jour de match | $125K |
| Sponsoring | $1.4M |
| Merchandising | $4.0M |
| Prime de Coupe | $927K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.4M |
| Salaires staff | $26K |
| Amortissement Transferts | $667K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $2.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2030 | $11.7M | $9.1M | $2.7M | $172.8M |
| Feb 2030 | $10.9M | $9.5M | $1.4M | $169.5M |
| Jan 2030 | $11.1M | $8.3M | $2.8M | $173.8M |
| Dec 2029 | $10.9M | $8.1M | $2.7M | $170.4M |
| Nov 2029 | $10.3M | $8.9M | $1.4M | $167.1M |
| Oct 2029 | $10.1M | $9.2M | $937K | $165.1M |
| Sep 2029 | $10.8M | $8.0M | $2.8M | $163.5M |
| Aug 2029 | $10.8M | $9.0M | $1.8M | $160.8M |
| Jul 2029 | $27.8M | $8.1M | $19.6M | $172.8M |
| Jun 2029 | $14.7M | $7.1M | $7.5M | $154.7M |
| May 2029 | $10.4M | $7.1M | $3.3M | $146.7M |
| Apr 2029 | $10.3M | $7.1M | $3.2M | $142.8M |
| Sponsor | Revenus annuels |
|---|---|
| Vanguard Industries | $4.7M |
| Helios Bank | $5.1M |
| Vanguard Industries | $6.8M |