| Droits TV | $4.0M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $190K |
| Sponsoring | $257K |
| Merchandising | $2.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $18K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.4M |
| Salaires staff | $33K |
| Amortissement Transferts | $481K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $33K |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mai 2028 | $8.5M | $8.4M | $156K | $71.4M |
| Avr 2028 | $8.7M | $10.0M | $-1.4M | $70.8M |
| Mars 2028 | $8.7M | $9.0M | $-313K | $71.7M |
| Févr 2028 | $9.7M | $7.7M | $2.0M | $71.5M |
| Janv 2028 | $9.1M | $7.5M | $1.6M | $72.4M |
| Déc 2027 | $8.5M | $7.2M | $1.3M | $70.3M |
| Nov 2027 | $8.3M | $7.9M | $390K | $68.6M |
| Oct 2027 | $8.6M | $8.6M | $55K | $67.7M |
| Sept 2027 | $8.2M | $7.2M | $959K | $67.2M |
| Août 2027 | $8.4M | $5.3M | $3.0M | $65.8M |
| Juil 2027 | $15.7M | $3.3M | $12.4M | $68.0M |
| Juin 2027 | $17.3M | $3.5M | $13.8M | $73.5M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.7M |
| Northwind Insurance | $1.4M |