| Droits TV | $689K |
| Bonus TV de Classement | $162K |
| Jour de match | $1K |
| Sponsoring | $85K |
| Merchandising | $478K |
| Prime de Coupe | $111K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $7K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $17K |
| Amortissement Transferts | $20K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $12K |
| Entretien installations | $309K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Avr 2030 | $1.5M | $1.8M | $-224K | $39K |
| Mars 2030 | $1.4M | $1.4M | $22K | $243K |
| Févr 2030 | $1.4M | $2.1M | $-671K | $258K |
| Janv 2030 | $1.8M | $1.3M | $523K | $909K |
| Déc 2029 | $1.4M | $1.5M | $-13K | $960K |
| Nov 2029 | $1.4M | $1.6M | $-169K | $966K |
| Oct 2029 | $1.4M | $1.4M | $1K | $1.1M |
| Sept 2029 | $1.5M | $1.5M | $-72K | $1.1M |
| Août 2029 | $1.5M | $2.4M | $-910K | $1.2M |
| Juil 2029 | $1.5M | $1.7M | $-215K | $2.1M |
| Juin 2029 | $1.5M | $1.9M | $-423K | $2.3M |
| Mai 2029 | $1.5M | $1.8M | $-333K | $2.7M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $489K |
| Greenfield Foods | $524K |