| Droits TV | $2.4M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $201K |
| Sponsoring | $856K |
| Merchandising | $4.3M |
| Prime de Coupe | $313K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $167K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.3M |
| Salaires staff | $101K |
| Amortissement Transferts | $345K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $361K |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $9.6M | $7.9M | $1.7M | $14.9M |
| Janv 2028 | $9.1M | $7.4M | $1.7M | $13.5M |
| Déc 2027 | $9.0M | $6.9M | $2.2M | $11.5M |
| Nov 2027 | $9.0M | $7.0M | $2.1M | $8.9M |
| Oct 2027 | $9.1M | $8.0M | $1.0M | $6.5M |
| Sept 2027 | $25.9M | $7.3M | $18.6M | $5.2M |
| Août 2027 | $9.3M | $6.3M | $3.0M | $-12.6M |
| Juil 2027 | $9.2M | $5.7M | $3.5M | $51.5M |
| Juin 2027 | $10.6M | $4.9M | $5.8M | $54.5M |
| Mai 2027 | $7.2M | $4.7M | $2.5M | $48.5M |
| Avr 2027 | $7.9M | $5.0M | $2.9M | $45.7M |
| Mars 2027 | $7.5M | $5.5M | $2.0M | $42.6M |
| Sponsor | Revenus annuels |
|---|---|
| Meridian Group | $3.8M |
| Aurora Holdings | $3.4M |
| Vanguard Industries | $3.0M |