| Droits TV | $127K |
| Bonus TV de Classement | $49K |
| Jour de match | $9K |
| Sponsoring | $684 |
| Merchandising | $32K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $152K |
| Salaires staff | $6K |
| Amortissement Transferts | $208 |
| Intérêts de la Dette | $19K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $117K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2030 | $217K | $294K | $-76K | $-3.3M |
| Dec 2029 | $215K | $298K | $-83K | $-3.2M |
| Nov 2029 | $230K | $311K | $-82K | $-3.1M |
| Oct 2029 | $229K | $299K | $-70K | $-3.1M |
| Sep 2029 | $275K | $388K | $-114K | $-3.0M |
| Aug 2029 | $174K | $300K | $-127K | $-2.9M |
| Jul 2029 | $177K | $249K | $-72K | $-2.7M |
| Jun 2029 | $177K | $242K | $-65K | $-2.7M |
| May 2029 | $177K | $373K | $-196K | $-2.6M |
| Apr 2029 | $179K | $246K | $-67K | $-2.4M |
| Mar 2029 | $180K | $307K | $-127K | $-2.3M |
| Feb 2029 | $195K | $347K | $-152K | $-2.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $8K |