| Droits TV | $7.6M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $0 |
| Sponsoring | $334K |
| Merchandising | $3.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $889K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.3M |
| Salaires staff | $57K |
| Amortissement Transferts | $328K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2029 | $14.0M | $6.3M | $7.7M | $158.1M |
| Dec 2028 | $10.2M | $5.4M | $4.8M | $152.3M |
| Nov 2028 | $10.8M | $5.6M | $5.2M | $147.2M |
| Oct 2028 | $10.2M | $7.4M | $2.8M | $141.6M |
| Sep 2028 | $10.9M | $7.7M | $3.2M | $138.4M |
| Aug 2028 | $10.3M | $10.5M | $-191K | $134.9M |
| Jul 2028 | $11.0M | $6.4M | $4.6M | $136.1M |
| Jun 2028 | $10.5M | $6.3M | $4.3M | $134.5M |
| May 2028 | $13.3M | $8.3M | $5.1M | $130.0M |
| Apr 2028 | $11.4M | $6.1M | $5.2M | $124.7M |
| Mar 2028 | $12.2M | $6.4M | $5.8M | $119.2M |
| Feb 2028 | $12.5M | $5.9M | $6.5M | $113.4M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.8M |
| Northwind Insurance | $2.2M |