| Droits TV | $2.3M |
| Bonus TV de Classement | $732K |
| Jour de match | $643K |
| Sponsoring | $14K |
| Merchandising | $867K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.5M |
| Salaires staff | $22K |
| Amortissement Transferts | $168K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $883K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2030 | $4.6M | $3.6M | $956K | $10.4M |
| Jan 2030 | $4.4M | $3.5M | $888K | $9.2M |
| Dec 2029 | $4.3M | $4.5M | $-200K | $8.2M |
| Nov 2029 | $5.1M | $3.4M | $1.7M | $8.2M |
| Oct 2029 | $4.4M | $3.9M | $537K | $6.4M |
| Sep 2029 | $3.9M | $3.7M | $141K | $5.7M |
| Aug 2029 | $3.9M | $3.5M | $470K | $35.4M |
| Jul 2029 | $5.0M | $2.5M | $2.5M | $34.8M |
| Jun 2029 | $4.7M | $2.6M | $2.1M | $32.1M |
| May 2029 | $4.0M | $2.7M | $1.3M | $29.9M |
| Apr 2029 | $4.3M | $2.8M | $1.5M | $28.4M |
| Mar 2029 | $4.3M | $3.2M | $1.2M | $26.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $172K |
| Hometown Print | $192K |