| Droits TV | $3.3M |
| Bonus TV de Classement | $533K |
| Jour de match | $0 |
| Sponsoring | $51K |
| Merchandising | $397K |
| 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 | $15K |
| Amortissement Transferts | $64K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $710K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2030 | $4.9M | $2.0M | $2.9M | $94.7M |
| Feb 2030 | $4.2M | $2.0M | $2.2M | $92.0M |
| Jan 2030 | $4.7M | $2.2M | $2.4M | $89.8M |
| Dec 2029 | $5.6M | $2.1M | $3.5M | $87.3M |
| Nov 2029 | $4.3M | $2.4M | $1.9M | $83.8M |
| Oct 2029 | $4.2M | $2.4M | $1.8M | $81.8M |
| Sep 2029 | $4.3M | $2.5M | $1.8M | $80.0M |
| Aug 2029 | $4.1M | $2.3M | $1.8M | $78.1M |
| Jul 2029 | $4.1M | $2.4M | $1.7M | $76.2M |
| Jun 2029 | $4.4M | $2.5M | $1.8M | $74.5M |
| May 2029 | $5.1M | $3.0M | $2.1M | $72.6M |
| Apr 2029 | $4.7M | $1.9M | $2.8M | $81.5M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $281K |
| Local Dairy Co. | $331K |