| Droits TV | $875K |
| Bonus TV de Classement | $428K |
| Jour de match | $772K |
| Sponsoring | $112K |
| Merchandising | $3.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $10.1M |
| Salaires staff | $20K |
| Amortissement Transferts | $157K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2030 | $5.4M | $11.3M | $-5.9M | $25.3M |
| Nov 2030 | $4.7M | $7.9M | $-3.3M | $31.1M |
| Oct 2030 | $4.5M | $7.8M | $-3.3M | $34.2M |
| Sep 2030 | $4.5M | $6.7M | $-2.2M | $37.4M |
| Aug 2030 | $6.8M | $6.1M | $722K | $39.3M |
| Jul 2030 | $6.9M | $7.0M | $-88K | $38.3M |
| Jun 2030 | $7.6M | $7.6M | $-76K | $38.1M |
| May 2030 | $7.3M | $9.1M | $-1.8M | $37.9M |
| Apr 2030 | $7.3M | $8.6M | $-1.3M | $39.5M |
| Mar 2030 | $7.3M | $9.2M | $-2.0M | $40.5M |
| Feb 2030 | $8.7M | $9.5M | $-756K | $42.2M |
| Jan 2030 | $7.6M | $9.1M | $-1.5M | $42.7M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $633K |
| Local Dairy Co. | $710K |