| Droits TV | $3.7M |
| Bonus TV de Classement | $254K |
| Jour de match | $78K |
| Sponsoring | $121K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $378K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.1M |
| Salaires staff | $20K |
| Amortissement Transferts | $217K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $410K |
| Entretien installations | $938K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mars 2030 | $5.6M | $5.7M | $-46K | $18.5M |
| Févr 2030 | $5.7M | $4.7M | $1.0M | $18.3M |
| Janv 2030 | $5.5M | $5.0M | $455K | $17.4M |
| Déc 2029 | $5.3M | $4.1M | $1.1M | $16.7M |
| Nov 2029 | $6.1M | $4.4M | $1.7M | $15.4M |
| Oct 2029 | $6.9M | $12.4M | $-5.5M | $13.4M |
| Sept 2029 | $5.5M | $6.1M | $-620K | $18.7M |
| Août 2029 | $2.2M | $4.5M | $-2.3M | $19.7M |
| Juil 2029 | $3.9M | $4.3M | $-414K | $21.7M |
| Juin 2029 | $4.5M | $3.7M | $741K | $22.4M |
| Mai 2029 | $4.0M | $4.5M | $-532K | $21.4M |
| Avr 2029 | $4.2M | $4.9M | $-712K | $21.8M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.3M |
| Local Dairy Co. | $200K |