| Droits TV | $3.9M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $0 |
| Sponsoring | $1.6M |
| Merchandising | $6.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $10.0M |
| Salaires staff | $106K |
| Amortissement Transferts | $929K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $29K |
| Entretien installations | $2.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $13.2M | $13.3M | $-84K | $73.8M |
| Aug 2028 | $13.3M | $10.0M | $3.3M | $79.7M |
| Jul 2028 | $13.3M | $11.5M | $1.7M | $86.5M |
| Jun 2028 | $38.2M | $9.2M | $29.0M | $97.1M |
| May 2028 | $14.9M | $10.8M | $4.1M | $67.6M |
| Apr 2028 | $14.0M | $11.7M | $2.3M | $63.0M |
| Mar 2028 | $14.9M | $9.9M | $4.9M | $60.1M |
| Feb 2028 | $24.0M | $10.0M | $14.0M | $54.7M |
| Jan 2028 | $14.5M | $9.5M | $5.0M | $48.9M |
| Dec 2027 | $15.0M | $10.9M | $4.1M | $43.5M |
| Nov 2027 | $13.5M | $9.1M | $4.3M | $39.1M |
| Oct 2027 | $13.4M | $10.7M | $2.8M | $34.3M |
| Sponsor | Revenus annuels |
|---|---|
| Aurora Holdings | $7.2M |
| Meridian Group | $6.2M |
| Helios Bank | $6.0M |