| Droits TV | $135K |
| Bonus TV de Classement | $7K |
| Jour de match | $1K |
| Sponsoring | $2K |
| Merchandising | $32K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $510K |
| Salaires staff | $1K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $179K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2030 | $178K | $690K | $-512K | $-7.4M |
| May 2030 | $191K | $580K | $-389K | $-6.9M |
| Apr 2030 | $257K | $659K | $-402K | $-6.5M |
| Mar 2030 | $190K | $654K | $-463K | $-6.1M |
| Feb 2030 | $189K | $450K | $-261K | $-5.6M |
| Jan 2030 | $187K | $464K | $-278K | $-5.4M |
| Dec 2029 | $229K | $752K | $-523K | $-5.1M |
| Nov 2029 | $214K | $590K | $-376K | $-10.3M |
| Oct 2029 | $217K | $686K | $-468K | $-10.3M |
| Sep 2029 | $206K | $681K | $-475K | $-10.2M |
| Aug 2029 | $217K | $857K | $-641K | $-10.1M |
| Jul 2029 | $236K | $731K | $-495K | $-9.8M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $19K |