| Droits TV | $234K |
| Bonus TV de Classement | $24K |
| Jour de match | $0 |
| Sponsoring | $101K |
| Merchandising | $853K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $891K |
| Salaires staff | $20K |
| Amortissement Transferts | $85K |
| Intérêts de la Dette | $46K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $306K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2030 | $1.2M | $1.3M | $-136K | $-10.0M |
| Jul 2030 | $1.3M | $2.7M | $-1.4M | $-10.0M |
| Jun 2030 | $1.4M | $2.0M | $-654K | $-8.6M |
| May 2030 | $1.3M | $2.0M | $-656K | $-8.1M |
| Apr 2030 | $1.3M | $1.9M | $-618K | $-7.5M |
| Mar 2030 | $1.3M | $1.8M | $-488K | $-7.0M |
| Feb 2030 | $1.6M | $2.3M | $-604K | $-6.6M |
| Jan 2030 | $1.3M | $2.0M | $-716K | $-6.0M |
| Dec 2029 | $1.4M | $2.2M | $-851K | $-5.4M |
| Nov 2029 | $1.4M | $1.8M | $-446K | $-4.6M |
| Oct 2029 | $1.4M | $2.1M | $-733K | $-4.2M |
| Sep 2029 | $1.3M | $1.4M | $-48K | $-3.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $652K |
| Local Dairy Co. | $557K |