| Droits TV | $5.5M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $1.3M |
| Sponsoring | $2.0M |
| Merchandising | $4.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $64K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.3M |
| Salaires staff | $116K |
| Amortissement Transferts | $125K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $31K |
| Entretien installations | $2.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2028 | $15.2M | $7.0M | $8.2M | $184.4M |
| Mar 2028 | $14.0M | $6.4M | $7.6M | $176.1M |
| Feb 2028 | $19.6M | $6.6M | $13.0M | $168.3M |
| Jan 2028 | $30.1M | $5.8M | $24.3M | $155.3M |
| Dec 2027 | $14.5M | $6.1M | $8.4M | $134.3M |
| Nov 2027 | $16.2M | $6.2M | $10.0M | $125.8M |
| Oct 2027 | $14.4M | $8.1M | $6.4M | $115.7M |
| Sep 2027 | $16.0M | $7.4M | $8.6M | $109.3M |
| Aug 2027 | $15.4M | $6.8M | $8.6M | $100.6M |
| Jul 2027 | $16.3M | $6.7M | $9.7M | $92.0M |
| Jun 2027 | $14.5M | $6.6M | $8.0M | $82.4M |
| May 2027 | $14.6M | $6.8M | $7.8M | $74.3M |
| Sponsor | Revenus annuels |
|---|---|
| Aurora Holdings | $8.7M |
| Atlas Capital | $7.8M |
| Vanguard Industries | $7.9M |