| Droits TV | $3.8M |
| Bonus TV de Classement | $0 |
| Jour de match | $72K |
| Sponsoring | $46K |
| Merchandising | $936K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.2M |
| Salaires staff | $10K |
| Amortissement Transferts | $120K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $830K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2030 | $4.8M | $4.2M | $670K | $86.6M |
| Oct 2030 | $5.2M | $4.0M | $1.2M | $85.8M |
| Sep 2030 | $5.0M | $4.5M | $509K | $84.4M |
| Aug 2030 | $5.0M | $3.8M | $1.3M | $83.8M |
| Jul 2030 | $5.1M | $4.1M | $903K | $82.4M |
| Jun 2030 | $7.2M | $3.4M | $3.8M | $81.5M |
| May 2030 | $5.1M | $4.5M | $615K | $77.5M |
| Apr 2030 | $5.2M | $4.5M | $666K | $76.8M |
| Mar 2030 | $5.4M | $4.9M | $499K | $75.9M |
| Feb 2030 | $5.6M | $5.2M | $370K | $75.3M |
| Jan 2030 | $6.1M | $4.3M | $1.8M | $74.8M |
| Dec 2029 | $5.4M | $4.1M | $1.3M | $72.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $264K |
| Hometown Print | $288K |