| Droits TV | $2.7M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $88K |
| Sponsoring | $47K |
| Merchandising | $515K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $21K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $850K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2030 | $4.8M | $2.2M | $2.6M | $30.0M |
| Mar 2030 | $4.9M | $2.4M | $2.5M | $27.4M |
| Feb 2030 | $4.5M | $2.3M | $2.2M | $24.9M |
| Jan 2030 | $5.6M | $1.9M | $3.8M | $68.3M |
| Dec 2029 | $4.5M | $1.9M | $2.6M | $64.6M |
| Nov 2029 | $4.6M | $1.9M | $2.7M | $61.9M |
| Oct 2029 | $4.6M | $2.1M | $2.5M | $59.2M |
| Sep 2029 | $4.5M | $2.1M | $2.4M | $56.7M |
| Aug 2029 | $4.6M | $2.1M | $2.5M | $54.3M |
| Jul 2029 | $4.4M | $2.4M | $2.0M | $51.8M |
| Jun 2029 | $4.3M | $2.1M | $2.1M | $49.8M |
| May 2029 | $4.2M | $3.7M | $547K | $47.6M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $302K |
| Local Dairy Co. | $261K |