| Droits TV | $548K |
| Bonus TV de Classement | $261K |
| Jour de match | $0 |
| Sponsoring | $1.8M |
| Merchandising | $5.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $2.2M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $100K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $9.3M |
| Salaires staff | $126K |
| Amortissement Transferts | $1.1M |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $171K |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Août 2028 | $11.5M | $12.5M | $-917K | $22.4M |
| Juil 2028 | $27.0M | $12.2M | $14.8M | $22.3M |
| Juin 2028 | $15.4M | $11.8M | $3.6M | $21.3M |
| Mai 2028 | $10.9M | $12.3M | $-1.4M | $16.9M |
| Avr 2028 | $11.3M | $12.9M | $-1.6M | $17.6M |
| Mars 2028 | $11.5M | $16.5M | $-5.0M | $18.4M |
| Févr 2028 | $12.4M | $10.3M | $2.1M | $22.7M |
| Janv 2028 | $11.5M | $9.7M | $1.8M | $34.9M |
| Déc 2027 | $11.4M | $10.2M | $1.2M | $32.6M |
| Nov 2027 | $10.8M | $9.7M | $1.0M | $30.9M |
| Oct 2027 | $11.6M | $17.2M | $-5.6M | $29.4M |
| Sept 2027 | $11.6M | $12.0M | $-400K | $34.5M |
| Sponsor | Revenus annuels |
|---|---|
| Meridian Group | $6.2M |
| Aurora Holdings | $8.3M |
| Helios Bank | $7.0M |