| Droits TV | $1.1M |
| Bonus TV de Classement | $151K |
| Jour de match | $0 |
| Sponsoring | $1K |
| Merchandising | $104K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $914K |
| Salaires staff | $7K |
| Amortissement Transferts | $13K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $360K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2031 | $1.4M | $1.3M | $64K | $4.9M |
| Jan 2031 | $1.4M | $1.3M | $118K | $4.8M |
| Dec 2030 | $1.5M | $1.8M | $-222K | $4.7M |
| Nov 2030 | $1.4M | $1.3M | $119K | $4.9M |
| Oct 2030 | $1.4M | $1.3M | $110K | $4.8M |
| Sep 2030 | $1.4M | $1.4M | $-49K | $4.7M |
| Aug 2030 | $1.4M | $1.3M | $73K | $4.7M |
| Jul 2030 | $1.5M | $2.0M | $-511K | $4.6M |
| Jun 2030 | $1.4M | $1.8M | $-418K | $5.1M |
| May 2030 | $1.7M | $2.0M | $-277K | $5.5M |
| Apr 2030 | $1.8M | $1.8M | $48K | $5.8M |
| Mar 2030 | $1.5M | $1.3M | $267K | $5.7M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $14K |