| Droits TV | $929K |
| Bonus TV de Classement | $64K |
| Jour de match | $2K |
| Sponsoring | $1K |
| Merchandising | $92K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $3K |
| Amortissement Transferts | $6K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $295K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2030 | $1.1M | $1.4M | $-334K | $13.9M |
| May 2030 | $1.1M | $1.6M | $-550K | $14.3M |
| Apr 2030 | $1.1M | $1.6M | $-461K | $14.8M |
| Mar 2030 | $1.4M | $1.2M | $255K | $15.3M |
| Feb 2030 | $1.4M | $1.2M | $240K | $15.0M |
| Jan 2030 | $1.5M | $1.1M | $370K | $14.8M |
| Dec 2029 | $1.6M | $1.2M | $367K | $14.4M |
| Nov 2029 | $1.4M | $1.1M | $383K | $14.0M |
| Oct 2029 | $1.4M | $1.1M | $310K | $13.6M |
| Sep 2029 | $1.4M | $1.0M | $348K | $13.3M |
| Aug 2029 | $1.4M | $1.1M | $338K | $13.0M |
| Jul 2029 | $1.7M | $1.6M | $46K | $12.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $17K |