| Droits TV | $772K |
| Bonus TV de Classement | $0 |
| Jour de match | $7K |
| Sponsoring | $105K |
| Merchandising | $654K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $2K |
| Amortissement Transferts | $708 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $322K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2030 | $1.5M | $2.1M | $-561K | $386K |
| May 2030 | $1.5M | $1.6M | $-95K | $946K |
| Apr 2030 | $1.5M | $1.5M | $70K | $1.0M |
| Mar 2030 | $1.6M | $1.4M | $196K | $970K |
| Feb 2030 | $1.5M | $1.5M | $16K | $773K |
| Jan 2030 | $2.7M | $1.6M | $1.1M | $756K |
| Dec 2029 | $1.6M | $1.7M | $-149K | $-350K |
| Nov 2029 | $1.6M | $1.7M | $-114K | $-201K |
| Oct 2029 | $1.6M | $1.7M | $-110K | $-87K |
| Sep 2029 | $1.6M | $1.8M | $-242K | $22K |
| Aug 2029 | $1.6M | $1.8M | $-194K | $264K |
| Jul 2029 | $1.6M | $2.2M | $-580K | $459K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $634K |
| Greenfield Foods | $625K |