| Droits TV | $3.4M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $450K |
| Sponsoring | $1.1M |
| Merchandising | $5.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $7.3M |
| Salaires staff | $48K |
| Amortissement Transferts | $1.4M |
| Intérêts de la Dette | $124K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $2.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2029 | $11.6M | $10.9M | $738K | $-28.9M |
| May 2029 | $12.0M | $14.7M | $-2.8M | $-31.0M |
| Apr 2029 | $13.6M | $11.5M | $2.2M | $-29.7M |
| Mar 2029 | $13.0M | $10.6M | $2.4M | $-33.2M |
| Feb 2029 | $11.5M | $13.5M | $-2.0M | $53.2M |
| Jan 2029 | $18.5M | $8.8M | $9.7M | $53.9M |
| Dec 2028 | $15.3M | $9.3M | $6.1M | $60.1M |
| Nov 2028 | $15.5M | $9.0M | $6.4M | $52.9M |
| Oct 2028 | $13.9M | $10.4M | $3.5M | $45.3M |
| Sep 2028 | $14.9M | $9.8M | $5.1M | $40.7M |
| Aug 2028 | $14.2M | $9.1M | $5.1M | $34.5M |
| Jul 2028 | $13.3M | $9.5M | $3.8M | $29.6M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.4M |
| Aurora Holdings | $5.2M |
| Meridian Group | $6.1M |