| Droits TV | $2.8M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $0 |
| Sponsoring | $675K |
| Merchandising | $3.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $130K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.5M |
| Salaires staff | $107K |
| Amortissement Transferts | $346K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $9.5M | $5.6M | $3.9M | $37.4M |
| Jul 2027 | $9.5M | $4.3M | $5.2M | $33.1M |
| Jun 2027 | $12.9M | $4.1M | $8.8M | $38.6M |
| May 2027 | $7.5M | $7.1M | $415K | $29.7M |
| Apr 2027 | $8.1M | $4.2M | $4.0M | $29.2M |
| Mar 2027 | $8.1M | $4.7M | $3.4M | $25.1M |
| Feb 2027 | $8.7M | $5.4M | $3.3M | $21.6M |
| Jan 2027 | $7.4M | $5.3M | $2.2M | $18.2M |
| Dec 2026 | $8.3M | $4.7M | $3.6M | $15.9M |
| Nov 2026 | $7.9M | $5.0M | $2.9M | $12.1M |
| Oct 2026 | $7.9M | $8.2M | $-309K | $9.1M |
| Sep 2026 | $6.6M | $3.6M | $3.0M | $9.3M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.2M |
| Northwind Insurance | $1.2M |
| Meridian Group | $5.7M |