| Droits TV | $3.9M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $137K |
| Sponsoring | $265K |
| Merchandising | $2.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $983K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.7M |
| Salaires staff | $42K |
| Amortissement Transferts | $100K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $2K |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2029 | $9.2M | $5.2M | $4.0M | $129.7M |
| Feb 2029 | $8.5M | $5.1M | $3.4M | $125.7M |
| Jan 2029 | $8.3M | $4.9M | $3.4M | $122.2M |
| Dec 2028 | $8.2M | $4.9M | $3.3M | $118.6M |
| Nov 2028 | $8.5M | $5.4M | $3.1M | $115.2M |
| Oct 2028 | $8.4M | $5.5M | $2.9M | $112.0M |
| Sep 2028 | $9.3M | $5.1M | $4.2M | $109.0M |
| Aug 2028 | $8.4M | $5.4M | $3.1M | $104.7M |
| Jul 2028 | $8.5M | $5.7M | $2.8M | $101.6M |
| Jun 2028 | $13.4M | $4.7M | $8.7M | $100.8M |
| May 2028 | $8.5M | $4.5M | $3.9M | $95.0M |
| Apr 2028 | $9.6M | $4.9M | $4.7M | $91.0M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.5M |
| Northwind Insurance | $1.7M |