| Droits TV | $222K |
| Bonus TV de Classement | $50K |
| Jour de match | $765K |
| Sponsoring | $104K |
| Merchandising | $4.1M |
| Prime de Coupe | $115K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.2M |
| Salaires staff | $3K |
| Amortissement Transferts | $83K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $997K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2030 | $5.4M | $4.3M | $1.1M | $7.4M |
| Oct 2030 | $5.0M | $4.7M | $378K | $6.3M |
| Sep 2030 | $15.7M | $3.7M | $12.1M | $5.8M |
| Aug 2030 | $4.6M | $4.2M | $399K | $-4.3M |
| Jul 2030 | $5.8M | $6.1M | $-305K | $-4.6M |
| Jun 2030 | $4.6M | $4.5M | $69K | $-3.5M |
| May 2030 | $3.9M | $6.9M | $-3.0M | $-3.6M |
| Apr 2030 | $4.2M | $4.6M | $-318K | $-634K |
| Mar 2030 | $4.2M | $4.5M | $-339K | $-338K |
| Feb 2030 | $4.3M | $5.8M | $-1.5M | $-21K |
| Jan 2030 | $4.1M | $4.4M | $-323K | $1.6M |
| Dec 2029 | $4.1M | $5.9M | $-1.8M | $1.9M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $513K |
| Local Dairy Co. | $732K |