| Droits TV | $5.7M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $6K |
| Sponsoring | $88K |
| Merchandising | $864K |
| 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 | $4K |
| Amortissement Transferts | $56K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2030 | $7.8M | $4.2M | $3.6M | $152.1M |
| May 2030 | $6.7M | $4.4M | $2.4M | $148.7M |
| Apr 2030 | $7.5M | $4.2M | $3.3M | $146.3M |
| Mar 2030 | $7.4M | $3.6M | $3.8M | $143.0M |
| Feb 2030 | $7.4M | $3.3M | $4.2M | $149.7M |
| Jan 2030 | $10.7M | $3.5M | $7.2M | $145.5M |
| Dec 2029 | $7.3M | $3.3M | $4.1M | $138.2M |
| Nov 2029 | $7.3M | $3.0M | $4.3M | $134.1M |
| Oct 2029 | $7.4M | $3.5M | $3.9M | $129.7M |
| Sep 2029 | $7.4M | $4.0M | $3.4M | $125.8M |
| Aug 2029 | $7.8M | $4.1M | $3.7M | $122.4M |
| Jul 2029 | $8.0M | $3.7M | $4.3M | $118.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $514K |
| Hometown Print | $548K |