| Droits TV | $1.0M |
| Bonus TV de Classement | $244K |
| Jour de match | $0 |
| Sponsoring | $86K |
| Merchandising | $367K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $165K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $859K |
| Salaires staff | $23K |
| Amortissement Transferts | $3K |
| Intérêts de la Dette | $1K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $277K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2029 | $1.9M | $1.2M | $733K | $234K |
| Dec 2028 | $1.3M | $1.2M | $134K | $-443K |
| Nov 2028 | $1.4M | $1.2M | $188K | $-580K |
| Oct 2028 | $1.3M | $1.4M | $-10K | $-771K |
| Sep 2028 | $1.3M | $2.0M | $-705K | $-765K |
| Aug 2028 | $1.3M | $1.5M | $-140K | $-63K |
| Jul 2028 | $1.4M | $1.7M | $-339K | $79K |
| Jun 2028 | $1.3M | $1.3M | $10K | $530K |
| May 2028 | $1.3M | $1.4M | $-112K | $519K |
| Apr 2028 | $1.2M | $1.3M | $-62K | $631K |
| Mar 2028 | $1.4M | $1.2M | $212K | $691K |
| Feb 2028 | $1.4M | $1.1M | $294K | $828K |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $531K |
| Westside Builders | $500K |