| Droits TV | $927K |
| Bonus TV de Classement | $276K |
| Jour de match | $19K |
| Sponsoring | $1K |
| Merchandising | $25K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $392K |
| Salaires staff | $11K |
| Amortissement Transferts | $8K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $279K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2030 | $1.3M | $690K | $648K | $18.2M |
| Dec 2029 | $1.1M | $655K | $484K | $17.5M |
| Nov 2029 | $1.2M | $652K | $560K | $17.0M |
| Oct 2029 | $1.2M | $577K | $596K | $16.5M |
| Sep 2029 | $1.2M | $580K | $607K | $15.9M |
| Aug 2029 | $1.2M | $594K | $606K | $15.2M |
| Jul 2029 | $1.3M | $795K | $477K | $14.6M |
| Jun 2029 | $1.2M | $578K | $646K | $14.1M |
| May 2029 | $1.3M | $827K | $441K | $13.5M |
| Apr 2029 | $1.3M | $666K | $626K | $13.0M |
| Mar 2029 | $1.3M | $624K | $628K | $12.4M |
| Feb 2029 | $1.4M | $674K | $726K | $11.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $14K |