| Droits TV | $6.2M |
| Bonus TV de Classement | $998K |
| Jour de match | $0 |
| Sponsoring | $214K |
| Merchandising | $1.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $711K |
| Indemnités de Prêt (Revenu) | $34K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.9M |
| Salaires staff | $68K |
| Amortissement Transferts | $75K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $230K |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2028 | $11.3M | $4.5M | $6.7M | $86.4M |
| Juin 2028 | $6.8M | $5.1M | $1.7M | $87.2M |
| Mai 2028 | $6.9M | $4.9M | $2.0M | $85.5M |
| Avr 2028 | $6.9M | $4.3M | $2.5M | $83.4M |
| Mars 2028 | $6.9M | $4.5M | $2.4M | $80.8M |
| Févr 2028 | $7.1M | $3.8M | $3.2M | $78.3M |
| Janv 2028 | $7.3M | $4.6M | $2.6M | $75.0M |
| Déc 2027 | $7.8M | $4.1M | $3.7M | $72.3M |
| Nov 2027 | $7.7M | $4.3M | $3.5M | $68.4M |
| Oct 2027 | $7.5M | $8.9M | $-1.4M | $64.9M |
| Sept 2027 | $8.1M | $4.4M | $3.7M | $66.2M |
| Août 2027 | $14.1M | $4.1M | $10.0M | $64.2M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.2M |
| Northwind Insurance | $1.3M |