| Droits TV | $1.2M |
| Bonus TV de Classement | $631K |
| Jour de match | $40K |
| Sponsoring | $1K |
| Merchandising | $96K |
| Prime de Coupe | $185K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $844K |
| Salaires staff | $12K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $343K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2030 | $2.2M | $1.2M | $965K | $42.3M |
| Avr 2030 | $1.9M | $1.1M | $764K | $41.4M |
| Mars 2030 | $1.9M | $1.3M | $666K | $40.6M |
| Févr 2030 | $1.9M | $937K | $999K | $39.9M |
| Janv 2030 | $4.0M | $1.0M | $3.0M | $38.9M |
| Déc 2029 | $4.7M | $1.0M | $3.7M | $36.0M |
| Nov 2029 | $4.4M | $1.0M | $3.3M | $32.3M |
| Oct 2029 | $3.1M | $1.6M | $1.5M | $29.0M |
| Sept 2029 | $5.5M | $954K | $4.6M | $27.5M |
| Août 2029 | $1.9M | $1.0M | $918K | $22.9M |
| Juil 2029 | $1.9M | $1.0M | $907K | $22.0M |
| Juin 2029 | $1.8M | $1.2M | $577K | $21.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $18K |