| Droits TV | $4.4M |
| Bonus TV de Classement | $530K |
| Jour de match | $0 |
| Sponsoring | $55K |
| Merchandising | $995K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.9M |
| Salaires staff | $17K |
| Amortissement Transferts | $203K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2030 | $6.0M | $4.2M | $1.8M | $72.7M |
| Jun 2030 | $9.2M | $3.9M | $5.3M | $70.7M |
| May 2030 | $6.2M | $4.4M | $1.8M | $65.2M |
| Apr 2030 | $6.3M | $3.8M | $2.5M | $63.1M |
| Mar 2030 | $6.3M | $5.2M | $1.1M | $60.5M |
| Feb 2030 | $6.3M | $6.2M | $61K | $59.2M |
| Jan 2030 | $6.6M | $5.6M | $1.0M | $58.9M |
| Dec 2029 | $6.6M | $5.0M | $1.5M | $57.7M |
| Nov 2029 | $6.5M | $5.1M | $1.4M | $56.0M |
| Oct 2029 | $6.8M | $5.7M | $1.1M | $54.3M |
| Sep 2029 | $5.9M | $5.6M | $310K | $53.0M |
| Aug 2029 | $6.1M | $5.2M | $903K | $52.5M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $270K |
| Local Dairy Co. | $393K |