| Droits TV | $3.8M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $0 |
| Sponsoring | $244K |
| Merchandising | $2.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $150K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.5M |
| Salaires staff | $69K |
| Amortissement Transferts | $45K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $8.6M | $4.1M | $4.5M | $80.2M |
| Feb 2028 | $8.4M | $4.0M | $4.4M | $76.9M |
| Jan 2028 | $15.9M | $4.1M | $11.8M | $72.5M |
| Dec 2027 | $8.7M | $4.7M | $4.0M | $60.7M |
| Nov 2027 | $9.1M | $4.4M | $4.7M | $56.6M |
| Oct 2027 | $8.7M | $5.0M | $3.7M | $51.9M |
| Sep 2027 | $8.6M | $4.5M | $4.1M | $48.2M |
| Aug 2027 | $10.5M | $4.5M | $6.1M | $44.1M |
| Jul 2027 | $8.4M | $4.4M | $3.9M | $38.0M |
| Jun 2027 | $8.5M | $4.3M | $4.1M | $34.0M |
| May 2027 | $9.4M | $4.8M | $4.7M | $29.8M |
| Apr 2027 | $7.8M | $4.6M | $3.2M | $26.8M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.7M |
| Northwind Insurance | $1.3M |