| Droits TV | $6.7M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $0 |
| Sponsoring | $75K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $569K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.2M |
| Salaires staff | $15K |
| Amortissement Transferts | $117K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $3K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2030 | $11.9M | $4.5M | $7.5M | $131.9M |
| Dec 2029 | $6.9M | $3.9M | $2.9M | $124.5M |
| Nov 2029 | $6.9M | $4.0M | $2.8M | $121.4M |
| Oct 2029 | $7.0M | $5.1M | $1.9M | $118.5M |
| Sep 2029 | $7.2M | $5.2M | $2.0M | $116.4M |
| Aug 2029 | $7.7M | $5.6M | $2.2M | $114.3M |
| Jul 2029 | $7.4M | $4.6M | $2.8M | $112.0M |
| Jun 2029 | $7.0M | $4.4M | $2.6M | $109.1M |
| May 2029 | $6.9M | $5.5M | $1.5M | $106.4M |
| Apr 2029 | $7.2M | $4.8M | $2.3M | $104.8M |
| Mar 2029 | $7.3M | $4.3M | $3.0M | $102.4M |
| Feb 2029 | $14.1M | $4.4M | $9.8M | $99.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $474K |
| Westside Builders | $431K |