| Droits TV | $6.2M |
| Bonus TV de Classement | $414K |
| Jour de match | $967K |
| Sponsoring | $326K |
| Merchandising | $4.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $550K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.2M |
| Salaires staff | $52K |
| Amortissement Transferts | $126K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.9M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $12.4M | $7.3M | $5.1M | $209.9M |
| Nov 2028 | $12.9M | $7.1M | $5.8M | $204.6M |
| Oct 2028 | $12.6M | $7.6M | $5.0M | $198.6M |
| Sep 2028 | $13.0M | $8.4M | $4.6M | $193.6M |
| Aug 2028 | $12.9M | $6.4M | $6.6M | $190.3M |
| Jul 2028 | $12.7M | $6.1M | $6.5M | $184.8M |
| Jun 2028 | $22.6M | $5.1M | $17.5M | $178.2M |
| May 2028 | $13.3M | $6.3M | $7.0M | $160.6M |
| Apr 2028 | $13.8M | $6.3M | $7.5M | $153.6M |
| Mar 2028 | $13.9M | $6.7M | $7.2M | $146.0M |
| Feb 2028 | $13.6M | $7.0M | $6.5M | $138.7M |
| Jan 2028 | $13.6M | $5.4M | $8.2M | $132.1M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.1M |
| Northwind Insurance | $1.8M |