| Droits TV | $1.5M |
| Bonus TV de Classement | $776K |
| Jour de match | $27K |
| Sponsoring | $56K |
| Merchandising | $1.2M |
| Prime de Coupe | $410K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $14K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.4M |
| Salaires staff | $3K |
| Amortissement Transferts | $35K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $2K |
| Entretien installations | $893K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2030 | $3.9M | $4.3M | $-385K | $39.8M |
| Sep 2030 | $19.2M | $4.5M | $14.8M | $40.2M |
| Aug 2030 | $3.6M | $3.9M | $-291K | $25.4M |
| Jul 2030 | $3.8M | $4.5M | $-692K | $25.6M |
| Jun 2030 | $3.5M | $4.0M | $-507K | $26.3M |
| May 2030 | $3.6M | $3.6M | $-13K | $26.8M |
| Apr 2030 | $3.4M | $3.5M | $-187K | $26.7M |
| Mar 2030 | $3.4M | $2.8M | $663K | $26.9M |
| Feb 2030 | $3.5M | $2.7M | $863K | $26.2M |
| Jan 2030 | $3.6M | $2.9M | $727K | $25.3M |
| Dec 2029 | $4.8M | $3.2M | $1.7M | $24.5M |
| Nov 2029 | $3.2M | $2.5M | $724K | $22.8M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $537K |
| Local Dairy Co. | $140K |