| Droits TV | $1.1M |
| Bonus TV de Classement | $303K |
| Jour de match | $0 |
| Sponsoring | $16K |
| Merchandising | $169K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.0M |
| Salaires staff | $15K |
| Amortissement Transferts | $5K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $458K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2031 | $1.6M | $1.5M | $137K | $7.6M |
| Dec 2030 | $1.9M | $1.5M | $390K | $7.4M |
| Nov 2030 | $1.6M | $1.4M | $204K | $7.0M |
| Oct 2030 | $1.6M | $1.4M | $198K | $6.8M |
| Sep 2030 | $1.7M | $1.6M | $82K | $6.6M |
| Aug 2030 | $1.7M | $1.4M | $241K | $6.5M |
| Jul 2030 | $1.7M | $2.0M | $-346K | $6.3M |
| Jun 2030 | $1.7M | $1.8M | $-121K | $6.6M |
| May 2030 | $1.9M | $1.7M | $195K | $6.7M |
| Apr 2030 | $1.3M | $1.6M | $-256K | $6.5M |
| Mar 2030 | $1.7M | $1.4M | $277K | $6.8M |
| Feb 2030 | $1.7M | $1.7M | $71K | $6.5M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $98K |
| Local Dairy Co. | $99K |