| Droits TV | $207K |
| Bonus TV de Classement | $43K |
| Jour de match | $124K |
| Sponsoring | $8K |
| Merchandising | $774K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $60K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $2K |
| Amortissement Transferts | $28K |
| Intérêts de la Dette | $37K |
| Indemnités de Prêt (Dépense) | $24K |
| Entretien installations | $294K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2030 | $1.2M | $1.6M | $-343K | $-8.4M |
| Oct 2030 | $1.2M | $1.9M | $-657K | $-8.0M |
| Sep 2030 | $1.0M | $1.8M | $-801K | $-7.4M |
| Aug 2030 | $1.0M | $1.5M | $-445K | $-6.6M |
| Jul 2030 | $8.4M | $2.0M | $6.4M | $-6.2M |
| Jun 2030 | $1.3M | $1.6M | $-276K | $-11.4M |
| May 2030 | $1.2M | $2.1M | $-874K | $-11.2M |
| Apr 2030 | $1.3M | $1.8M | $-506K | $-10.3M |
| Mar 2030 | $1.3M | $1.8M | $-447K | $-9.8M |
| Feb 2030 | $1.4M | $2.5M | $-1.0M | $-9.3M |
| Jan 2030 | $1.4M | $2.3M | $-892K | $-8.3M |
| Dec 2029 | $1.3M | $2.0M | $-641K | $-7.4M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $95K |