| Droits TV | $437K |
| Bonus TV de Classement | $83K |
| Jour de match | $0 |
| Sponsoring | $654 |
| Merchandising | $16K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $310K |
| Salaires staff | $605 |
| Amortissement Transferts | $833 |
| Intérêts de la Dette | $3K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $166K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2030 | $536K | $481K | $55K | $-710K |
| Dec 2029 | $569K | $558K | $11K | $-766K |
| Nov 2029 | $601K | $574K | $28K | $-778K |
| Oct 2029 | $561K | $811K | $-250K | $-806K |
| Sep 2029 | $514K | $760K | $-246K | $-557K |
| Aug 2029 | $589K | $582K | $7K | $-313K |
| Jul 2029 | $528K | $680K | $-152K | $-320K |
| Jun 2029 | $567K | $704K | $-137K | $-169K |
| May 2029 | $622K | $582K | $39K | $-33K |
| Apr 2029 | $573K | $725K | $-152K | $-73K |
| Mar 2029 | $583K | $609K | $-25K | $79K |
| Feb 2029 | $608K | $553K | $55K | $103K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $8K |