| Droits TV | $243K |
| Bonus TV de Classement | $25K |
| Jour de match | $62K |
| Sponsoring | $0 |
| Merchandising | $938K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $14K |
| Amortissement Transferts | $85K |
| Intérêts de la Dette | $25K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $318K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| 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 |
| Aug 2029 | $1.3M | $1.7M | $-325K | $-3.6M |
| Jul 2029 | $1.7M | $2.4M | $-675K | $-3.4M |
| Jun 2029 | $1.4M | $2.1M | $-606K | $-2.8M |
| May 2029 | $1.4M | $2.6M | $-1.1M | $-2.3M |
| Apr 2029 | $1.5M | $2.0M | $-506K | $-1.2M |
| Mar 2029 | $1.5M | $2.0M | $-515K | $-822K |
| Feb 2029 | $2.2M | $1.8M | $389K | $-360K |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $652K |
| Local Dairy Co. | $557K |