| Droits TV | $5.5M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $0 |
| Sponsoring | $396K |
| Merchandising | $3.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.2M |
| Salaires staff | $43K |
| Amortissement Transferts | $60K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $310K |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $44.6M | $6.3M | $38.3M | $182.2M |
| Jun 2028 | $18.7M | $5.6M | $13.1M | $143.8M |
| May 2028 | $10.6M | $6.7M | $3.9M | $130.7M |
| Apr 2028 | $10.9M | $6.4M | $4.5M | $126.7M |
| Mar 2028 | $11.2M | $5.8M | $5.4M | $122.2M |
| Feb 2028 | $11.1M | $8.3M | $2.8M | $116.8M |
| Jan 2028 | $11.8M | $5.5M | $6.2M | $114.6M |
| Dec 2027 | $11.2M | $5.9M | $5.4M | $108.3M |
| Nov 2027 | $12.1M | $5.7M | $6.4M | $102.9M |
| Oct 2027 | $10.8M | $6.4M | $4.4M | $96.5M |
| Sep 2027 | $12.4M | $7.2M | $5.2M | $92.0M |
| Aug 2027 | $12.5M | $5.3M | $7.2M | $124.8M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.5M |
| Northwind Insurance | $2.3M |