| Droits TV | $3.3M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $0 |
| Sponsoring | $856K |
| Merchandising | $4.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $581K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.7M |
| Salaires staff | $65K |
| Amortissement Transferts | $356K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $30K |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2028 | $10.1M | $5.9M | $4.2M | $24.9M |
| Mai 2028 | $8.7M | $6.0M | $2.6M | $20.4M |
| Avr 2028 | $8.8M | $6.2M | $2.6M | $17.4M |
| Mars 2028 | $8.9M | $9.8M | $-859K | $14.4M |
| 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 |
| Sponsor | Revenus annuels |
|---|---|
| Meridian Group | $3.8M |
| Aurora Holdings | $3.4M |
| Vanguard Industries | $3.0M |