| Droits TV | $703K |
| Bonus TV de Classement | $45K |
| Jour de match | $0 |
| Sponsoring | $216K |
| Merchandising | $3.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $36K |
| Amortissement Transferts | $136K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $953K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $10.6M | $3.7M | $6.9M | $62.1M |
| Jun 2028 | $7.5M | $3.8M | $3.7M | $56.0M |
| May 2028 | $6.7M | $6.6M | $80K | $52.2M |
| Apr 2028 | $6.7M | $5.5M | $1.2M | $52.0M |
| Mar 2028 | $7.5M | $4.2M | $3.3M | $50.7M |
| Feb 2028 | $6.4M | $3.8M | $2.6M | $47.2M |
| Jan 2028 | $7.4M | $3.7M | $3.7M | $49.8M |
| Dec 2027 | $7.5M | $3.8M | $3.7M | $46.1M |
| Nov 2027 | $7.7M | $3.7M | $4.0M | $42.4M |
| Oct 2027 | $7.5M | $4.0M | $3.5M | $38.3M |
| Sep 2027 | $10.7M | $4.6M | $6.1M | $34.8M |
| Aug 2027 | $6.1M | $3.5M | $2.6M | $29.0M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.2M |
| Local Dairy Co. | $353K |