| Droits TV | $807K |
| Bonus TV de Classement | $24K |
| Jour de match | $0 |
| Sponsoring | $90K |
| Merchandising | $3.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $4.6M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.8M |
| Salaires staff | $15K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2030 | $8.8M | $8.2M | $544K | $-263K |
| Sep 2030 | $15.2M | $7.4M | $7.8M | $-807K |
| Aug 2030 | $12.3M | $7.2M | $5.2M | $62.7M |
| Jul 2030 | $10.6M | $7.1M | $3.5M | $57.5M |
| Jun 2030 | $19.2M | $6.3M | $12.9M | $54.0M |
| May 2030 | $11.7M | $7.7M | $4.0M | $41.2M |
| Apr 2030 | $12.8M | $7.6M | $5.2M | $37.2M |
| Mar 2030 | $11.5M | $7.3M | $4.1M | $32.0M |
| Feb 2030 | $11.6M | $8.3M | $3.2M | $27.8M |
| Jan 2030 | $11.8M | $7.5M | $4.3M | $24.6M |
| Dec 2029 | $12.1M | $7.8M | $4.3M | $20.3M |
| Nov 2029 | $12.7M | $7.4M | $5.4M | $16.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $668K |
| Hometown Print | $410K |