| Droits TV | $683K |
| Bonus TV de Classement | $0 |
| Jour de match | $726K |
| Sponsoring | $42K |
| Merchandising | $2.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $275K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.0M |
| Salaires staff | $26K |
| Amortissement Transferts | $248K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $846K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2030 | $4.3M | $5.2M | $-829K | $35.3M |
| Feb 2030 | $4.9M | $6.5M | $-1.6M | $35.9M |
| Jan 2030 | $4.5M | $5.2M | $-704K | $37.5M |
| Dec 2029 | $4.4M | $6.1M | $-1.7M | $38.0M |
| Nov 2029 | $4.0M | $5.3M | $-1.3M | $39.5M |
| Oct 2029 | $4.2M | $5.0M | $-772K | $40.5M |
| Sep 2029 | $3.8M | $5.8M | $-1.9M | $41.1M |
| Aug 2029 | $4.1M | $4.5M | $-411K | $42.8M |
| Jul 2029 | $20.2M | $8.2M | $12.0M | $42.9M |
| Jun 2029 | $6.7M | $5.3M | $1.4M | $31.4M |
| May 2029 | $5.2M | $6.5M | $-1.3M | $29.8M |
| Apr 2029 | $5.9M | $6.2M | $-340K | $30.9M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $506K |
| Hometown Print | $358K |