| Droits TV | $2.0M |
| Bonus TV de Classement | $333K |
| Jour de match | $25K |
| Sponsoring | $32K |
| Merchandising | $625K |
| Prime de Coupe | $154K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.2M |
| Salaires staff | $4K |
| Amortissement Transferts | $68K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $700K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2030 | $3.2M | $5.0M | $-1.7M | $33.5M |
| Aug 2030 | $3.7M | $3.2M | $521K | $35.2M |
| Jul 2030 | $3.5M | $3.1M | $474K | $34.6M |
| Jun 2030 | $3.3M | $3.0M | $260K | $34.1M |
| May 2030 | $2.9M | $3.3M | $-406K | $33.7M |
| Apr 2030 | $2.9M | $3.8M | $-880K | $34.1M |
| Mar 2030 | $2.9M | $3.8M | $-900K | $34.9M |
| Feb 2030 | $2.9M | $3.4M | $-486K | $35.7M |
| Jan 2030 | $3.1M | $3.1M | $47K | $36.1M |
| Dec 2029 | $3.0M | $3.3M | $-347K | $36.0M |
| Nov 2029 | $3.3M | $3.6M | $-297K | $36.3M |
| Oct 2029 | $3.1M | $3.3M | $-217K | $36.5M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $201K |
| Local Dairy Co. | $178K |