| Droits TV | $803K |
| Bonus TV de Classement | $40K |
| Jour de match | $0 |
| Sponsoring | $88K |
| Merchandising | $2.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.0M |
| Salaires staff | $953 |
| Amortissement Transferts | $52K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $677K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2030 | $3.2M | $3.7M | $-546K | $8.7M |
| Aug 2030 | $3.3M | $3.3M | $52K | $9.2M |
| Jul 2030 | $7.1M | $4.9M | $2.1M | $9.1M |
| Jun 2030 | $4.9M | $3.5M | $1.4M | $7.3M |
| May 2030 | $3.4M | $3.7M | $-262K | $5.8M |
| Apr 2030 | $3.4M | $3.6M | $-159K | $6.0M |
| Mar 2030 | $3.6M | $3.8M | $-269K | $6.2M |
| Feb 2030 | $3.8M | $4.0M | $-272K | $6.4M |
| Jan 2030 | $3.9M | $4.0M | $-157K | $6.6M |
| Dec 2029 | $4.3M | $3.8M | $468K | $6.7M |
| Nov 2029 | $3.6M | $4.0M | $-400K | $6.2M |
| Oct 2029 | $4.1M | $4.2M | $-170K | $6.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $567K |
| Hometown Print | $494K |