| Droits TV | $1.6M |
| Bonus TV de Classement | $475K |
| Jour de match | $2K |
| Sponsoring | $2K |
| Merchandising | $67K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $900K |
| Salaires staff | $11K |
| Amortissement Transferts | $14K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $458K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2031 | $2.2M | $1.4M | $794K | $33.1M |
| Jul 2031 | $2.4M | $1.2M | $1.2M | $32.3M |
| Jun 2031 | $1.7M | $1.3M | $443K | $31.1M |
| May 2031 | $1.8M | $1.1M | $750K | $30.6M |
| Apr 2031 | $1.8M | $1.2M | $594K | $29.8M |
| Mar 2031 | $1.8M | $1.2M | $610K | $29.2M |
| Feb 2031 | $1.9M | $906K | $964K | $28.6M |
| Jan 2031 | $2.0M | $905K | $1.1M | $27.6M |
| Dec 2030 | $1.9M | $995K | $900K | $26.5M |
| Nov 2030 | $1.9M | $922K | $980K | $25.6M |
| Oct 2030 | $2.1M | $1.2M | $863K | $24.6M |
| Sep 2030 | $1.9M | $1.2M | $673K | $23.7M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $23K |