| Droits TV | $228K |
| Bonus TV de Classement | $31K |
| Jour de match | $28K |
| Sponsoring | $113K |
| Merchandising | $980K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $34K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $2K |
| Amortissement Transferts | $45K |
| Intérêts de la Dette | $31K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $309K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2030 | $1.4M | $1.6M | $-174K | $-6.7M |
| Jun 2030 | $1.5M | $1.9M | $-448K | $-6.6M |
| May 2030 | $1.4M | $2.4M | $-964K | $-6.2M |
| Apr 2030 | $1.4M | $2.5M | $-1.1M | $-5.2M |
| Mar 2030 | $1.5M | $1.9M | $-457K | $-4.2M |
| Feb 2030 | $1.5M | $2.1M | $-616K | $-3.8M |
| Jan 2030 | $1.5M | $2.4M | $-880K | $-3.2M |
| Dec 2029 | $1.5M | $2.5M | $-1.0M | $-2.4M |
| Nov 2029 | $1.5M | $2.1M | $-573K | $-1.4M |
| Oct 2029 | $1.6M | $2.2M | $-603K | $-865K |
| Sep 2029 | $1.6M | $2.1M | $-471K | $-307K |
| Aug 2029 | $1.6M | $1.4M | $170K | $119K |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $665K |
| Westside Builders | $686K |