| Droits TV | $6.4M |
| Bonus TV de Classement | $875K |
| Jour de match | $0 |
| Sponsoring | $338K |
| Merchandising | $2.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $50K |
| Amortissement Transferts | $56K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $10.0M | $4.4M | $5.6M | $157.8M |
| Jun 2028 | $15.6M | $4.3M | $11.3M | $152.1M |
| May 2028 | $10.0M | $4.5M | $5.6M | $140.8M |
| Apr 2028 | $10.4M | $4.7M | $5.7M | $135.2M |
| Mar 2028 | $10.5M | $4.6M | $5.9M | $129.4M |
| Feb 2028 | $10.7M | $5.6M | $5.0M | $123.4M |
| Jan 2028 | $13.0M | $4.6M | $8.4M | $118.3M |
| Dec 2027 | $13.8M | $4.7M | $9.1M | $109.8M |
| Nov 2027 | $14.2M | $4.6M | $9.6M | $100.7M |
| Oct 2027 | $12.6M | $4.8M | $7.7M | $91.2M |
| Sep 2027 | $14.6M | $5.0M | $9.7M | $83.4M |
| Aug 2027 | $11.9M | $3.6M | $8.3M | $101.5M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.0M |
| Beacon Telecom | $2.1M |