| Droits TV | $5.8M |
| Bonus TV de Classement | $952K |
| Jour de match | $94K |
| Sponsoring | $460K |
| Merchandising | $3.2M |
| 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 | $5K |
| Amortissement Transferts | $67K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2030 | $18.7M | $9.2M | $9.4M | $300.0M |
| Jun 2030 | $10.9M | $7.0M | $3.9M | $293.2M |
| May 2030 | $10.4M | $7.9M | $2.5M | $291.0M |
| Apr 2030 | $11.0M | $8.7M | $2.3M | $289.7M |
| Mar 2030 | $12.4M | $7.5M | $4.9M | $288.4M |
| Feb 2030 | $10.8M | $9.5M | $1.2M | $284.4M |
| Jan 2030 | $30.3M | $7.0M | $23.3M | $283.1M |
| Dec 2029 | $10.9M | $7.5M | $3.4M | $260.2M |
| Nov 2029 | $11.7M | $7.5M | $4.2M | $256.8M |
| Oct 2029 | $12.0M | $7.7M | $4.2M | $252.4M |
| Sep 2029 | $10.7M | $7.3M | $3.5M | $248.1M |
| Aug 2029 | $13.3M | $7.9M | $5.4M | $244.6M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.5M |
| Civic Energy | $3.0M |