| Droits TV | $2.3M |
| Bonus TV de Classement | $889K |
| Jour de match | $0 |
| Sponsoring | $43K |
| 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 | $2.6M |
| Salaires staff | $3K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $738K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2030 | $3.6M | $3.3M | $307K | $20.4M |
| Oct 2030 | $3.6M | $3.0M | $592K | $20.1M |
| Sep 2030 | $3.6M | $2.7M | $960K | $19.6M |
| Aug 2030 | $3.6M | $3.2M | $418K | $18.6M |
| Jul 2030 | $3.6M | $2.7M | $906K | $18.2M |
| Jun 2030 | $5.3M | $2.7M | $2.6M | $17.3M |
| May 2030 | $3.6M | $3.5M | $126K | $14.6M |
| Apr 2030 | $3.6M | $3.6M | $71K | $14.5M |
| Mar 2030 | $3.6M | $3.4M | $268K | $14.4M |
| Feb 2030 | $3.7M | $3.1M | $574K | $14.2M |
| Jan 2030 | $4.0M | $3.2M | $783K | $13.6M |
| Dec 2029 | $2.7M | $3.3M | $-555K | $12.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $266K |
| Greenfield Foods | $201K |