| Droits TV | $1.3M |
| Bonus TV de Classement | $351K |
| Jour de match | $0 |
| Sponsoring | $19K |
| Merchandising | $151K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.1M |
| Salaires staff | $3K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $432K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2030 | $1.8M | $1.6M | $290K | $15.0M |
| Oct 2030 | $1.9M | $1.4M | $462K | $14.7M |
| Sep 2030 | $1.9M | $1.7M | $188K | $14.3M |
| Aug 2030 | $1.9M | $1.4M | $448K | $14.1M |
| Jul 2030 | $1.9M | $1.8M | $38K | $13.6M |
| Jun 2030 | $2.0M | $2.0M | $40K | $13.6M |
| May 2030 | $1.9M | $2.4M | $-468K | $13.5M |
| Apr 2030 | $1.7M | $2.3M | $-605K | $14.0M |
| Mar 2030 | $2.3M | $1.4M | $828K | $14.6M |
| Feb 2030 | $2.2M | $2.2M | $13K | $13.8M |
| Jan 2030 | $2.3M | $1.4M | $828K | $13.7M |
| Dec 2029 | $2.5M | $1.9M | $587K | $12.9M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $112K |
| Hometown Print | $120K |