| Droits TV | $1.3M |
| Bonus TV de Classement | $388K |
| Jour de match | $3K |
| Sponsoring | $16K |
| Merchandising | $174K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $935K |
| Salaires staff | $5K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $414K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2030 | $1.9M | $1.4M | $566K | $43.1M |
| Sep 2030 | $2.0M | $1.9M | $71K | $42.6M |
| Aug 2030 | $2.1M | $1.5M | $622K | $42.6M |
| Jul 2030 | $1.8M | $1.7M | $125K | $42.0M |
| Jun 2030 | $1.8M | $1.8M | $62K | $41.9M |
| May 2030 | $1.9M | $1.5M | $329K | $41.8M |
| Apr 2030 | $2.2M | $1.7M | $463K | $41.5M |
| Mar 2030 | $2.1M | $1.2M | $930K | $41.0M |
| Feb 2030 | $2.1M | $1.4M | $731K | $40.1M |
| Jan 2030 | $2.3M | $1.2M | $1.1M | $39.3M |
| Dec 2029 | $2.6M | $1.3M | $1.3M | $38.2M |
| Nov 2029 | $2.1M | $1.2M | $900K | $36.9M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $84K |
| Hometown Print | $102K |