| Droits TV | $245K |
| Bonus TV de Classement | $117K |
| Jour de match | $48K |
| Sponsoring | $111K |
| Merchandising | $896K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $19K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.7M |
| Salaires staff | $11K |
| Amortissement Transferts | $21K |
| Intérêts de la Dette | $62K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $369K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2030 | $1.4M | $2.2M | $-734K | $-14.1M |
| Mar 2030 | $1.4M | $1.8M | $-418K | $-13.4M |
| Feb 2030 | $1.4M | $2.3M | $-874K | $-13.0M |
| Jan 2030 | $1.4M | $2.0M | $-634K | $-12.2M |
| Dec 2029 | $1.3M | $1.9M | $-561K | $-11.6M |
| Nov 2029 | $1.3M | $1.9M | $-527K | $-11.0M |
| Oct 2029 | $1.3M | $2.1M | $-838K | $-10.5M |
| Sep 2029 | $1.2M | $1.6M | $-400K | $-9.7M |
| Aug 2029 | $1.2M | $1.5M | $-261K | $-9.3M |
| Jul 2029 | $1.2M | $2.4M | $-1.2M | $-9.1M |
| Jun 2029 | $1.3M | $1.8M | $-484K | $-7.9M |
| May 2029 | $1.3M | $2.9M | $-1.6M | $-7.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $624K |
| Local Dairy Co. | $711K |