| Droits TV | $7.0M |
| Bonus TV de Classement | $0 |
| Jour de match | $515K |
| Sponsoring | $90K |
| 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 | $5.9M |
| Salaires staff | $39K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| 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 |
| Oct 2029 | $13.3M | $8.1M | $5.2M | $10.6M |
| Sep 2029 | $5.8M | $7.2M | $-1.4M | $5.5M |
| Aug 2029 | $7.6M | $5.7M | $1.9M | $6.9M |
| Jul 2029 | $6.5M | $6.7M | $-262K | $5.0M |
| Jun 2029 | $6.3M | $7.1M | $-731K | $5.3M |
| May 2029 | $6.4M | $8.1M | $-1.7M | $6.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $668K |
| Hometown Print | $410K |