| Droits TV | $4.1M |
| Bonus TV de Classement | $2.1M |
| Jour de match | $1.1M |
| Sponsoring | $1.4M |
| Merchandising | $8.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $3.9M |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $8.2M |
| Salaires staff | $68K |
| Amortissement Transferts | $1.2M |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $127K |
| Entretien installations | $3.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2029 | $21.3M | $12.5M | $8.7M | $169.5M |
| Dec 2028 | $28.7M | $13.2M | $15.4M | $160.5M |
| Nov 2028 | $24.3M | $13.3M | $11.0M | $143.9M |
| Oct 2028 | $20.9M | $13.3M | $7.6M | $131.7M |
| Sep 2028 | $34.9M | $11.9M | $23.0M | $122.9M |
| Aug 2028 | $16.3M | $11.3M | $5.0M | $98.8M |
| Jul 2028 | $16.1M | $11.6M | $4.4M | $93.5M |
| Jun 2028 | $20.4M | $9.2M | $11.3M | $101.8M |
| May 2028 | $13.5M | $9.6M | $4.0M | $89.6M |
| Apr 2028 | $15.1M | $9.2M | $5.9M | $84.7M |
| Mar 2028 | $15.5M | $13.4M | $2.1M | $77.9M |
| Feb 2028 | $14.1M | $10.5M | $3.6M | $74.9M |
| Sponsor | Revenus annuels |
|---|---|
| Atlas Capital | $6.2M |
| Aurora Holdings | $6.4M |
| Aurora Holdings | $4.8M |