| Droits TV | $1.2M |
| Bonus TV de Classement | $402K |
| Jour de match | $0 |
| Sponsoring | $11K |
| Merchandising | $324K |
| 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 | $16K |
| Amortissement Transferts | $36K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $532K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2031 | $2.0M | $2.0M | $5K | $5.6M |
| Dec 2030 | $2.3M | $2.1M | $186K | $5.6M |
| Nov 2030 | $2.0M | $1.6M | $353K | $5.4M |
| Oct 2030 | $2.0M | $1.8M | $240K | $5.0M |
| Sep 2030 | $2.0M | $1.8M | $236K | $4.7M |
| Aug 2030 | $2.0M | $2.2M | $-178K | $4.4M |
| Jul 2030 | $2.0M | $2.7M | $-679K | $4.5M |
| Jun 2030 | $2.0M | $2.6M | $-600K | $5.1M |
| May 2030 | $2.2M | $2.6M | $-459K | $5.7M |
| Apr 2030 | $2.0M | $2.4M | $-394K | $6.1M |
| Mar 2030 | $2.0M | $1.7M | $301K | $6.4M |
| Feb 2030 | $2.0M | $1.7M | $275K | $6.1M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $129K |
| Hometown Print | $106K |