| Droits TV | $1.1M |
| Bonus TV de Classement | $465K |
| Jour de match | $7K |
| Sponsoring | $1K |
| Merchandising | $61K |
| Prime de Coupe | $88K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $3K |
| Amortissement Transferts | $11K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $2K |
| Entretien installations | $331K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2030 | $1.7M | $1.5M | $228K | $19.7M |
| Avr 2030 | $1.7M | $1.7M | $-26K | $19.4M |
| Mars 2030 | $1.8M | $1.4M | $407K | $19.4M |
| Févr 2030 | $1.8M | $1.2M | $632K | $19.0M |
| Janv 2030 | $2.6M | $1.2M | $1.4M | $18.4M |
| Déc 2029 | $3.4M | $1.3M | $2.2M | $17.0M |
| Nov 2029 | $3.2M | $1.3M | $1.8M | $14.8M |
| Oct 2029 | $2.5M | $2.2M | $261K | $13.0M |
| Sept 2029 | $4.9M | $1.2M | $3.7M | $12.7M |
| Août 2029 | $1.8M | $1.2M | $589K | $9.1M |
| Juil 2029 | $1.6M | $1.4M | $119K | $8.5M |
| Juin 2029 | $1.5M | $1.4M | $107K | $8.3M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $18K |