| Droits TV | $807K |
| Bonus TV de Classement | $425K |
| Jour de match | $0 |
| Sponsoring | $913 |
| Merchandising | $19K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $633K |
| Salaires staff | $5K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $226K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2030 | $1.3M | $865K | $388K | $17.3M |
| May 2030 | $1.4M | $734K | $710K | $16.9M |
| Apr 2030 | $1.3M | $660K | $612K | $16.2M |
| Mar 2030 | $1.3M | $658K | $617K | $15.6M |
| Feb 2030 | $1.3M | $1.0M | $232K | $15.0M |
| Jan 2030 | $1.4M | $815K | $557K | $14.8M |
| Dec 2029 | $1.3M | $829K | $495K | $14.2M |
| Nov 2029 | $1.2M | $756K | $433K | $13.7M |
| Oct 2029 | $843K | $713K | $129K | $13.3M |
| Sep 2029 | $1.1M | $665K | $434K | $13.1M |
| Aug 2029 | $1.1M | $636K | $443K | $14.5M |
| Jul 2029 | $1.1M | $641K | $421K | $14.1M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $11K |