| Droits TV | $2.9M |
| Bonus TV de Classement | $143K |
| Jour de match | $0 |
| Sponsoring | $2K |
| Merchandising | $71K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $333K |
| Salaires staff | $22K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $476K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2031 | $3.1M | $831K | $2.3M | $86.9M |
| Jul 2031 | $3.3M | $834K | $2.4M | $85.9M |
| Jun 2031 | $3.0M | $819K | $2.2M | $84.8M |
| May 2031 | $3.0M | $883K | $2.1M | $83.8M |
| Apr 2031 | $3.0M | $853K | $2.2M | $82.9M |
| Mar 2031 | $3.3M | $1.0M | $2.2M | $81.8M |
| Feb 2031 | $3.2M | $1.2M | $2.0M | $80.7M |
| Jan 2031 | $3.4M | $1.1M | $2.3M | $79.8M |
| Dec 2030 | $3.2M | $1.3M | $1.9M | $78.5M |
| Nov 2030 | $3.5M | $1.2M | $2.3M | $77.6M |
| Oct 2030 | $3.8M | $1.2M | $2.7M | $76.1M |
| Sep 2030 | $2.9M | $816K | $2.1M | $73.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $28K |