| Droits TV | $4.0M |
| Bonus TV de Classement | $2.3M |
| Jour de match | $0 |
| Sponsoring | $150K |
| Merchandising | $1.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.3M |
| Salaires staff | $20K |
| Amortissement Transferts | $75K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2030 | $8.3M | $6.8M | $1.5M | $87.4M |
| Mar 2030 | $8.1M | $5.2M | $2.9M | $85.8M |
| Feb 2030 | $8.0M | $5.7M | $2.3M | $83.2M |
| Jan 2030 | $16.6M | $4.9M | $11.7M | $80.8M |
| Dec 2029 | $8.4M | $4.9M | $3.5M | $69.1M |
| Nov 2029 | $8.6M | $5.0M | $3.6M | $65.5M |
| Oct 2029 | $8.5M | $5.9M | $2.6M | $61.8M |
| Sep 2029 | $21.8M | $6.2M | $15.6M | $59.1M |
| Aug 2029 | $9.7M | $6.2M | $3.4M | $43.4M |
| Jul 2029 | $8.0M | $7.1M | $894K | $40.4M |
| Jun 2029 | $7.2M | $6.5M | $714K | $39.4M |
| May 2029 | $7.6M | $9.7M | $-2.1M | $38.6M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.4M |
| Hometown Print | $363K |