| Droits TV | $823K |
| Bonus TV de Classement | $362K |
| Jour de match | $532K |
| Sponsoring | $447K |
| Merchandising | $4.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $94K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.9M |
| Salaires staff | $62K |
| Amortissement Transferts | $300K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Janv 2028 | $6.4M | $4.3M | $2.1M | $12.5M |
| Déc 2027 | $6.1M | $4.2M | $1.9M | $10.2M |
| Nov 2027 | $6.3M | $4.3M | $2.0M | $7.9M |
| Oct 2027 | $6.1M | $7.4M | $-1.3M | $5.6M |
| Sept 2027 | $6.1M | $4.7M | $1.4M | $6.6M |
| Août 2027 | $5.7M | $4.0M | $1.7M | $4.9M |
| Juil 2027 | $6.1M | $5.4M | $734K | $3.0M |
| Juin 2027 | $6.8M | $3.6M | $3.2M | $2.0M |
| Mai 2027 | $6.3M | $4.6M | $1.7M | $13.1M |
| Avr 2027 | $6.7M | $3.9M | $2.8M | $11.4M |
| Mars 2027 | $6.8M | $3.9M | $2.9M | $8.6M |
| Févr 2027 | $14.2M | $4.9M | $9.4M | $5.8M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $3.0M |
| Northwind Insurance | $2.4M |