| Droits TV | $4.4M |
| Bonus TV de Classement | $675K |
| Jour de match | $0 |
| Sponsoring | $57K |
| Merchandising | $524K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $200K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.4M |
| Salaires staff | $4K |
| Amortissement Transferts | $61K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $875K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2030 | $5.8M | $3.4M | $2.5M | $9.1M |
| May 2030 | $4.6M | $4.0M | $624K | $6.6M |
| Apr 2030 | $4.6M | $3.8M | $740K | $5.9M |
| Mar 2030 | $4.7M | $3.8M | $886K | $5.1M |
| Feb 2030 | $4.7M | $4.0M | $727K | $4.2M |
| Jan 2030 | $4.4M | $4.2M | $184K | $3.4M |
| Dec 2029 | $4.4M | $3.7M | $650K | $3.1M |
| Nov 2029 | $4.0M | $3.7M | $349K | $2.4M |
| Oct 2029 | $4.1M | $4.0M | $110K | $2.0M |
| Sep 2029 | $4.4M | $4.0M | $336K | $1.8M |
| Aug 2029 | $4.7M | $3.3M | $1.4M | $1.4M |
| Jul 2029 | $4.7M | $2.9M | $1.8M | $32.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $342K |
| Hometown Print | $342K |