| Droits TV | $978K |
| Bonus TV de Classement | $97K |
| Jour de match | $67K |
| Sponsoring | $1K |
| Merchandising | $24K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $515K |
| Salaires staff | $7K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $267K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2030 | $1.2M | $793K | $374K | $9.7M |
| Mar 2030 | $1.2M | $763K | $419K | $9.3M |
| Feb 2030 | $1.2M | $780K | $444K | $8.9M |
| Jan 2030 | $1.2M | $800K | $401K | $8.4M |
| Dec 2029 | $1.6M | $795K | $770K | $8.0M |
| Nov 2029 | $1.3M | $729K | $526K | $7.2M |
| Oct 2029 | $1.3M | $911K | $427K | $19.0M |
| Sep 2029 | $1.3M | $660K | $672K | $18.5M |
| Aug 2029 | $1.3M | $649K | $678K | $17.8M |
| Jul 2029 | $1.4M | $1.0M | $350K | $17.2M |
| Jun 2029 | $1.3M | $657K | $635K | $16.8M |
| May 2029 | $1.3M | $831K | $496K | $16.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $16K |