| Droits TV | $2.0M |
| Bonus TV de Classement | $899K |
| Jour de match | $0 |
| Sponsoring | $31K |
| Merchandising | $365K |
| 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 | $14K |
| Amortissement Transferts | $32K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $706K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2030 | $3.4M | $1.9M | $1.5M | $14.5M |
| Dec 2029 | $3.3M | $2.4M | $933K | $13.0M |
| Nov 2029 | $3.4M | $2.2M | $1.2M | $12.1M |
| Oct 2029 | $3.9M | $2.9M | $1.0M | $10.9M |
| Sep 2029 | $3.2M | $2.8M | $332K | $9.8M |
| Aug 2029 | $3.3M | $2.7M | $612K | $9.5M |
| Jul 2029 | $3.1M | $2.8M | $291K | $8.8M |
| Jun 2029 | $3.7M | $2.6M | $1.1M | $8.5M |
| May 2029 | $3.5M | $2.6M | $821K | $32.0M |
| Apr 2029 | $3.5M | $2.2M | $1.3M | $31.1M |
| Mar 2029 | $3.5M | $1.9M | $1.6M | $29.8M |
| Feb 2029 | $3.6M | $1.8M | $1.7M | $28.3M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $210K |
| Local Dairy Co. | $191K |