| Droits TV | $792K |
| Bonus TV de Classement | $124K |
| Jour de match | $0 |
| Sponsoring | $377K |
| Merchandising | $6.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $530K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.5M |
| Salaires staff | $56K |
| Amortissement Transferts | $708K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $8.3M | $7.7M | $668K | $75.2M |
| Jul 2028 | $7.9M | $9.1M | $-1.2M | $73.8M |
| Jun 2028 | $11.7M | $7.0M | $4.7M | $74.3M |
| May 2028 | $10.7M | $7.3M | $3.4M | $68.9M |
| Apr 2028 | $10.9M | $7.3M | $3.5M | $64.8M |
| Mar 2028 | $11.9M | $7.3M | $4.5M | $60.6M |
| Feb 2028 | $12.1M | $11.8M | $282K | $55.3M |
| Jan 2028 | $11.4M | $7.3M | $4.1M | $54.3M |
| Dec 2027 | $13.3M | $8.1M | $5.2M | $49.5M |
| Nov 2027 | $10.4M | $7.3M | $3.1M | $43.6M |
| Oct 2027 | $12.1M | $10.5M | $1.5M | $39.9M |
| Sep 2027 | $10.5M | $6.4M | $4.1M | $37.6M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.2M |
| Northwind Insurance | $2.3M |