| Droits TV | $2.1M |
| Bonus TV de Classement | $819K |
| Jour de match | $0 |
| Sponsoring | $30K |
| Merchandising | $263K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $10K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $664K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2030 | $3.2M | $1.9M | $1.3M | $29.8M |
| Feb 2030 | $3.2M | $2.0M | $1.2M | $28.5M |
| Jan 2030 | $4.1M | $1.9M | $2.2M | $27.2M |
| Dec 2029 | $4.7M | $2.1M | $2.5M | $25.0M |
| Nov 2029 | $4.7M | $2.0M | $2.7M | $22.5M |
| Oct 2029 | $4.9M | $2.5M | $2.4M | $19.9M |
| Sep 2029 | $6.3M | $2.5M | $3.8M | $17.5M |
| Aug 2029 | $3.7M | $2.2M | $1.5M | $13.7M |
| Jul 2029 | $3.8M | $2.9M | $920K | $12.2M |
| Jun 2029 | $3.5M | $2.4M | $1.2M | $11.3M |
| May 2029 | $3.4M | $2.3M | $1.1M | $66.3M |
| Apr 2029 | $3.4M | $1.7M | $1.7M | $65.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $219K |
| Hometown Print | $139K |