| Droits TV | $580K |
| Bonus TV de Classement | $287K |
| Jour de match | $35K |
| Sponsoring | $62K |
| Merchandising | $598K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $3.5M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.5M |
| Salaires staff | $17K |
| Amortissement Transferts | $56K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $882K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2030 | $5.0M | $3.4M | $1.6M | $112.1M |
| Avr 2030 | $4.9M | $3.9M | $1.0M | $110.6M |
| Mars 2030 | $5.0M | $3.6M | $1.4M | $109.5M |
| Févr 2030 | $5.5M | $5.1M | $452K | $108.1M |
| Janv 2030 | $7.6M | $3.4M | $4.2M | $107.6M |
| Déc 2029 | $5.5M | $3.2M | $2.3M | $103.7M |
| Nov 2029 | $5.5M | $3.6M | $1.9M | $101.4M |
| Oct 2029 | $5.5M | $4.3M | $1.2M | $99.5M |
| Sept 2029 | $5.4M | $4.4M | $1.0M | $98.2M |
| Août 2029 | $5.4M | $5.6M | $-170K | $97.2M |
| Juil 2029 | $6.2M | $3.9M | $2.4M | $97.3M |
| Juin 2029 | $5.5M | $4.3M | $1.2M | $94.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $364K |
| Local Dairy Co. | $379K |