| Droits TV | $2.0M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $0 |
| Sponsoring | $29K |
| Merchandising | $493K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $3K |
| Amortissement Transferts | $19K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $768K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2030 | $3.7M | $2.6M | $1.2M | $18.1M |
| May 2030 | $3.0M | $2.3M | $656K | $16.9M |
| Apr 2030 | $3.0M | $2.3M | $700K | $16.2M |
| Mar 2030 | $2.9M | $2.2M | $708K | $15.5M |
| Feb 2030 | $3.0M | $2.6M | $402K | $14.8M |
| Jan 2030 | $3.1M | $2.3M | $826K | $14.4M |
| Dec 2029 | $3.0M | $2.6M | $428K | $13.5M |
| Nov 2029 | $3.1M | $2.0M | $1.1M | $13.1M |
| Oct 2029 | $4.5M | $2.4M | $2.1M | $12.0M |
| Sep 2029 | $3.3M | $2.8M | $498K | $9.9M |
| Aug 2029 | $3.7M | $2.4M | $1.4M | $9.4M |
| Jul 2029 | $2.6M | $2.7M | $-93K | $8.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $186K |
| Hometown Print | $160K |