| Droits TV | $2.7M |
| Bonus TV de Classement | $842K |
| Jour de match | $212K |
| Sponsoring | $184K |
| Merchandising | $732K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $68K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $39K |
| Amortissement Transferts | $64K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $45K |
| Entretien installations | $936K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $4.8M | $3.8M | $958K | $17.1M |
| Feb 2028 | $5.1M | $5.3M | $-210K | $16.1M |
| Jan 2028 | $4.7M | $3.1M | $1.7M | $17.9M |
| Dec 2027 | $4.8M | $3.4M | $1.4M | $16.2M |
| Nov 2027 | $4.4M | $3.2M | $1.3M | $14.7M |
| Oct 2027 | $4.5M | $3.2M | $1.3M | $13.4M |
| Sep 2027 | $4.6M | $4.5M | $40K | $12.1M |
| Aug 2027 | $4.5M | $2.2M | $2.4M | $28.0M |
| Jul 2027 | $4.8M | $2.2M | $2.6M | $25.8M |
| Jun 2027 | $5.8M | $2.2M | $3.6M | $23.2M |
| May 2027 | $4.9M | $3.5M | $1.5M | $19.6M |
| Apr 2027 | $4.6M | $2.6M | $2.1M | $18.1M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.0M |
| Northwind Insurance | $1.2M |