| Droits TV | $709K |
| Bonus TV de Classement | $23K |
| Jour de match | $146K |
| Sponsoring | $100K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.3M |
| Salaires staff | $15K |
| Amortissement Transferts | $25K |
| Intérêts de la Dette | $8K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $477K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2030 | $2.0M | $3.8M | $-1.8M | $-2.3M |
| Mar 2030 | $2.1M | $3.5M | $-1.4M | $-546K |
| Feb 2030 | $2.4M | $3.6M | $-1.1M | $788K |
| Jan 2030 | $2.0M | $3.8M | $-1.7M | $1.9M |
| Dec 2029 | $2.1M | $3.7M | $-1.6M | $3.6M |
| Nov 2029 | $2.2M | $3.6M | $-1.4M | $5.2M |
| Oct 2029 | $2.2M | $4.4M | $-2.2M | $6.6M |
| Sep 2029 | $2.5M | $3.6M | $-1.1M | $8.7M |
| Aug 2029 | $2.0M | $2.8M | $-746K | $9.8M |
| Jul 2029 | $2.1M | $2.6M | $-535K | $10.6M |
| Jun 2029 | $2.3M | $3.2M | $-894K | $11.1M |
| May 2029 | $2.5M | $5.0M | $-2.6M | $11.9M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $613K |
| Westside Builders | $591K |