| Droits TV | $2.3M |
| Bonus TV de Classement | $0 |
| Jour de match | $12K |
| Sponsoring | $3K |
| Merchandising | $226K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $36K |
| Amortissement Transferts | $54K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $515K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2030 | $2.5M | $1.6M | $893K | $42.4M |
| Mar 2030 | $2.5M | $1.8M | $705K | $41.4M |
| Feb 2030 | $2.5M | $1.8M | $664K | $40.7M |
| Jan 2030 | $2.8M | $1.9M | $899K | $39.9M |
| Dec 2029 | $2.5M | $1.8M | $699K | $39.0M |
| Nov 2029 | $2.5M | $2.1M | $432K | $38.2M |
| Oct 2029 | $2.7M | $1.9M | $829K | $37.8M |
| Sep 2029 | $2.6M | $1.8M | $873K | $36.9M |
| Aug 2029 | $2.6M | $1.5M | $1.1M | $35.9M |
| Jul 2029 | $2.6M | $2.0M | $560K | $34.8M |
| Jun 2029 | $3.0M | $1.4M | $1.5M | $34.1M |
| May 2029 | $2.6M | $1.5M | $1.1M | $32.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $32K |