| Droits TV | $1.1M |
| Bonus TV de Classement | $394K |
| Jour de match | $39K |
| Sponsoring | $9K |
| Merchandising | $138K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $2K |
| Amortissement Transferts | $10K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $373K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2030 | $1.7M | $1.7M | $-51K | $11.1M |
| Sep 2030 | $1.6M | $2.2M | $-662K | $11.1M |
| Aug 2030 | $1.5M | $1.7M | $-248K | $11.8M |
| Jul 2030 | $1.5M | $1.9M | $-368K | $12.0M |
| Jun 2030 | $1.5M | $1.8M | $-288K | $12.4M |
| May 2030 | $1.6M | $2.2M | $-555K | $12.7M |
| Apr 2030 | $1.8M | $2.1M | $-243K | $13.2M |
| Mar 2030 | $1.6M | $1.5M | $86K | $13.4M |
| Feb 2030 | $1.6M | $1.8M | $-214K | $13.3M |
| Jan 2030 | $1.7M | $1.5M | $174K | $13.5M |
| Dec 2029 | $1.9M | $1.8M | $141K | $13.4M |
| Nov 2029 | $1.7M | $1.5M | $184K | $13.2M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $105K |