| Droits TV | $4.8M |
| Bonus TV de Classement | $539K |
| Jour de match | $0 |
| Sponsoring | $1.7M |
| Merchandising | $4.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $30K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.8M |
| Salaires staff | $104K |
| Amortissement Transferts | $355K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $700K |
| Entretien installations | $1.9M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $14.5M | $8.9M | $5.6M | $78.6M |
| Jul 2028 | $16.2M | $9.5M | $6.7M | $72.6M |
| Jun 2028 | $14.2M | $7.9M | $6.3M | $70.6M |
| May 2028 | $11.3M | $9.7M | $1.6M | $64.0M |
| Apr 2028 | $11.7M | $7.8M | $4.0M | $62.1M |
| Mar 2028 | $12.7M | $10.9M | $1.7M | $57.9M |
| Feb 2028 | $16.2M | $15.0M | $1.2M | $55.9M |
| Jan 2028 | $12.8M | $8.2M | $4.6M | $54.8M |
| Dec 2027 | $11.9M | $8.8M | $3.2M | $50.0M |
| Nov 2027 | $12.2M | $8.2M | $4.0M | $46.6M |
| Oct 2027 | $12.9M | $11.4M | $1.5M | $42.3M |
| Sep 2027 | $13.3M | $10.3M | $3.0M | $40.5M |
| Sponsor | Revenus annuels |
|---|---|
| Vanguard Industries | $7.8M |
| Atlas Capital | $6.4M |
| Vanguard Industries | $6.5M |