| Droits TV | $6.1M |
| Bonus TV de Classement | $2.2M |
| Jour de match | $3.6M |
| Sponsoring | $1.3M |
| Merchandising | $7.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $2.3M |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $8.8M |
| Salaires staff | $49K |
| Amortissement Transferts | $250K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $3.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $24.1M | $12.2M | $11.9M | $251.9M |
| Jan 2029 | $22.0M | $10.7M | $11.3M | $239.7M |
| Dec 2028 | $20.2M | $10.3M | $9.9M | $228.2M |
| Nov 2028 | $20.2M | $10.2M | $10.0M | $218.0M |
| Oct 2028 | $18.6M | $10.5M | $8.0M | $207.7M |
| Sep 2028 | $16.8M | $9.7M | $7.0M | $199.4M |
| Aug 2028 | $16.7M | $33.0M | $-16.3M | $192.6M |
| Jul 2028 | $42.9M | $9.1M | $33.8M | $208.6M |
| Jun 2028 | $31.1M | $9.4M | $21.7M | $179.9M |
| May 2028 | $21.2M | $10.1M | $11.0M | $158.0M |
| Apr 2028 | $21.0M | $12.7M | $8.2M | $146.8M |
| Mar 2028 | $22.8M | $10.9M | $11.8M | $138.5M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.5M |
| Aurora Holdings | $13.1M |