| Droits TV | $2.0M |
| Bonus TV de Classement | $811K |
| Jour de match | $4K |
| Sponsoring | $25K |
| Merchandising | $425K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $31K |
| Amortissement Transferts | $20K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $651K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2030 | $3.3M | $3.3M | $14K | $20.8M |
| Jan 2030 | $3.2M | $3.6M | $-359K | $20.7M |
| Dec 2029 | $3.0M | $3.0M | $-16K | $21.1M |
| Nov 2029 | $2.9M | $2.7M | $197K | $21.1M |
| Oct 2029 | $3.0M | $2.7M | $270K | $20.9M |
| Sep 2029 | $3.2M | $3.1M | $93K | $20.6M |
| Aug 2029 | $2.8M | $2.8M | $-14K | $20.5M |
| Jul 2029 | $2.8M | $2.5M | $299K | $45.4M |
| Jun 2029 | $3.3M | $2.8M | $540K | $45.1M |
| May 2029 | $2.9M | $2.3M | $595K | $44.5M |
| Apr 2029 | $2.9M | $2.2M | $787K | $43.9M |
| Mar 2029 | $3.0M | $3.8M | $-782K | $43.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $145K |
| Greenfield Foods | $157K |