| Droits TV | $3.7M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $38K |
| Sponsoring | $256K |
| Merchandising | $2.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $60K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $7.4M |
| Salaires staff | $54K |
| Amortissement Transferts | $482K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $7K |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $7.1M | $9.1M | $-2.1M | $24.2M |
| Sept 2027 | $7.0M | $6.0M | $1.1M | $25.8M |
| Août 2027 | $6.7M | $5.1M | $1.6M | $24.2M |
| Juil 2027 | $6.9M | $4.5M | $2.4M | $23.6M |
| Juin 2027 | $10.1M | $4.2M | $5.9M | $31.3M |
| Mai 2027 | $7.2M | $5.4M | $1.9M | $25.1M |
| Avr 2027 | $7.2M | $4.6M | $2.6M | $23.1M |
| Mars 2027 | $7.3M | $4.7M | $2.5M | $20.2M |
| Févr 2027 | $8.2M | $5.2M | $3.0M | $17.5M |
| Janv 2027 | $7.7M | $5.3M | $2.4M | $14.3M |
| Déc 2026 | $7.6M | $4.7M | $2.8M | $11.6M |
| Nov 2026 | $7.9M | $4.8M | $3.1M | $8.5M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.6M |
| Northwind Insurance | $1.4M |