| Droits TV | $274K |
| Bonus TV de Classement | $8K |
| Jour de match | $45K |
| Sponsoring | $0 |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $314 |
| Indemnités de Prêt (Revenu) | $25K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $2K |
| Amortissement Transferts | $77K |
| Intérêts de la Dette | $36K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $328K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2030 | $1.4M | $2.2M | $-723K | $-8.1M |
| May 2030 | $1.5M | $2.8M | $-1.3M | $-7.5M |
| Apr 2030 | $1.6M | $2.8M | $-1.2M | $-6.2M |
| Mar 2030 | $1.5M | $2.4M | $-823K | $-5.1M |
| Feb 2030 | $1.7M | $2.3M | $-611K | $-4.4M |
| Jan 2030 | $1.6M | $2.2M | $-631K | $-3.8M |
| Dec 2029 | $1.6M | $2.4M | $-810K | $-3.3M |
| Nov 2029 | $1.7M | $2.2M | $-510K | $-2.6M |
| Oct 2029 | $1.6M | $2.5M | $-820K | $-2.1M |
| Sep 2029 | $1.6M | $2.3M | $-720K | $-1.4M |
| Aug 2029 | $1.6M | $1.8M | $-203K | $-736K |
| Jul 2029 | $1.6M | $1.9M | $-255K | $-335K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $486K |
| Local Dairy Co. | $453K |