| Droits TV | $4.0M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $0 |
| Sponsoring | $255K |
| Merchandising | $3.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.5M |
| Salaires staff | $73K |
| Amortissement Transferts | $49K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $170K |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $9.0M | $5.4M | $3.7M | $32.0M |
| Jul 2027 | $9.7M | $4.6M | $5.1M | $69.3M |
| Jun 2027 | $16.8M | $4.7M | $12.1M | $66.0M |
| May 2027 | $9.1M | $6.9M | $2.2M | $53.9M |
| Apr 2027 | $9.1M | $4.6M | $4.5M | $51.6M |
| Mar 2027 | $9.3M | $4.7M | $4.6M | $47.1M |
| Feb 2027 | $9.5M | $5.0M | $4.5M | $42.5M |
| Jan 2027 | $10.5M | $4.6M | $5.9M | $37.9M |
| Dec 2026 | $9.8M | $4.9M | $4.9M | $32.0M |
| Nov 2026 | $9.6M | $5.3M | $4.3M | $27.1M |
| Oct 2026 | $10.7M | $8.6M | $2.2M | $22.8M |
| Sep 2026 | $10.0M | $3.9M | $6.1M | $20.7M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.6M |
| Northwind Insurance | $1.4M |