| Droits TV | $3.8M |
| Bonus TV de Classement | $400K |
| Jour de match | $0 |
| Sponsoring | $260K |
| Merchandising | $2.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.5M |
| Salaires staff | $74K |
| Amortissement Transferts | $789K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Avr 2028 | $6.6M | $7.6M | $-959K | $27.5M |
| Mars 2028 | $6.7M | $12.5M | $-5.8M | $27.6M |
| Févr 2028 | $7.3M | $7.4M | $-69K | $32.6M |
| Janv 2028 | $7.6M | $7.2M | $380K | $56.8M |
| Déc 2027 | $7.4M | $6.8M | $603K | $56.2M |
| Nov 2027 | $7.8M | $7.8M | $66K | $55.3M |
| Oct 2027 | $7.8M | $12.3M | $-4.5M | $54.9M |
| Sept 2027 | $8.4M | $7.2M | $1.2M | $59.2M |
| Août 2027 | $11.2M | $6.5M | $4.6M | $57.7M |
| Juil 2027 | $15.9M | $5.5M | $10.4M | $76.1M |
| Juin 2027 | $18.1M | $5.4M | $12.6M | $65.6M |
| Mai 2027 | $8.7M | $5.4M | $3.3M | $52.7M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.7M |
| Northwind Insurance | $1.4M |