| Droits TV | $1.1M |
| Bonus TV de Classement | $364K |
| Jour de match | $4K |
| Sponsoring | $16K |
| Merchandising | $238K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.3M |
| Salaires staff | $10K |
| Amortissement Transferts | $22K |
| Intérêts de la Dette | $47K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $473K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2030 | $1.8M | $1.9M | $-116K | $-10.8M |
| May 2030 | $1.7M | $2.2M | $-427K | $-10.7M |
| Apr 2030 | $1.6M | $2.1M | $-555K | $-10.3M |
| Mar 2030 | $1.6M | $1.4M | $206K | $-9.7M |
| Feb 2030 | $1.6M | $2.8M | $-1.1M | $-9.9M |
| Jan 2030 | $1.6M | $1.4M | $188K | $-8.8M |
| Dec 2029 | $1.8M | $1.4M | $362K | $-9.0M |
| Nov 2029 | $1.6M | $1.4M | $257K | $-9.4M |
| Oct 2029 | $1.6M | $2.8M | $-1.1M | $-9.7M |
| Sep 2029 | $1.6M | $2.0M | $-409K | $-8.6M |
| Aug 2029 | $1.6M | $1.8M | $-214K | $-8.2M |
| Jul 2029 | $1.7M | $2.7M | $-982K | $-8.0M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $85K |
| Hometown Print | $110K |