| Droits TV | $264K |
| Bonus TV de Classement | $64K |
| Jour de match | $811K |
| Sponsoring | $468K |
| Merchandising | $3.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $238K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $72K |
| Amortissement Transferts | $35K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $1.1M |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2027 | $5.5M | $4.9M | $632K | $14.2M |
| Juil 2027 | $5.5M | $3.1M | $2.5M | $13.6M |
| Juin 2027 | $5.0M | $2.7M | $2.2M | $12.8M |
| Mai 2027 | $4.7M | $2.8M | $1.9M | $10.5M |
| Avr 2027 | $4.7M | $2.1M | $2.5M | $20.0M |
| Mars 2027 | $4.7M | $2.4M | $2.2M | $17.5M |
| Févr 2027 | $4.8M | $2.1M | $2.7M | $15.2M |
| Janv 2027 | $5.4M | $2.5M | $2.8M | $12.6M |
| Déc 2026 | $5.3M | $2.4M | $2.9M | $9.8M |
| Nov 2026 | $5.1M | $3.3M | $1.8M | $6.8M |
| Oct 2026 | $5.5M | $4.2M | $1.4M | $5.0M |
| Sept 2026 | $4.7M | $2.3M | $2.4M | $3.6M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.8M |
| Northwind Insurance | $2.9M |