| Droits TV | $3.9M |
| Bonus TV de Classement | $1.8M |
| Jour de match | $30K |
| Sponsoring | $66K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.0M |
| Salaires staff | $11K |
| Amortissement Transferts | $184K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2030 | $7.3M | $4.3M | $3.0M | $123.2M |
| Dec 2029 | $6.6M | $5.0M | $1.5M | $120.0M |
| Nov 2029 | $6.6M | $5.0M | $1.7M | $118.2M |
| Oct 2029 | $6.0M | $5.7M | $265K | $116.4M |
| Sep 2029 | $5.2M | $5.0M | $217K | $115.9M |
| Aug 2029 | $6.3M | $5.0M | $1.3M | $115.5M |
| Jul 2029 | $6.4M | $4.3M | $2.1M | $129.2M |
| Jun 2029 | $11.6M | $4.2M | $7.4M | $126.9M |
| May 2029 | $6.4M | $6.4M | $-4K | $119.4M |
| Apr 2029 | $6.5M | $4.1M | $2.5M | $119.2M |
| Mar 2029 | $6.6M | $4.3M | $2.3M | $116.5M |
| Feb 2029 | $6.6M | $4.0M | $2.7M | $114.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $397K |
| Greenfield Foods | $401K |