| Droits TV | $4.4M |
| Bonus TV de Classement | $980K |
| Jour de match | $0 |
| Sponsoring | $1.8M |
| Merchandising | $4.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.5M |
| Salaires staff | $119K |
| Amortissement Transferts | $769K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.9M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2028 | $11.3M | $9.4M | $1.9M | $2.4M |
| Apr 2028 | $11.5M | $8.8M | $2.8M | $-301K |
| Mar 2028 | $12.9M | $10.9M | $2.0M | $-3.8M |
| Feb 2028 | $27.4M | $12.2M | $15.2M | $-6.6M |
| Jan 2028 | $30.4M | $12.2M | $18.2M | $-18.3M |
| Dec 2027 | $13.1M | $12.6M | $506K | $-37.1M |
| Nov 2027 | $12.9M | $13.0M | $-187K | $-38.2M |
| Oct 2027 | $14.2M | $18.6M | $-4.3M | $-38.7M |
| Sep 2027 | $13.2M | $15.5M | $-2.3M | $-35.1M |
| Aug 2027 | $12.0M | $11.3M | $759K | $-33.5M |
| Jul 2027 | $15.4M | $10.3M | $5.0M | $19.5M |
| Jun 2027 | $15.3M | $10.3M | $5.1M | $17.0M |
| Sponsor | Revenus annuels |
|---|---|
| Helios Bank | $7.3M |
| Atlas Capital | $7.1M |
| Atlas Capital | $7.0M |