| Droits TV | $2.3M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $60K |
| Sponsoring | $853K |
| Merchandising | $3.8M |
| Prime de Coupe | $626K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.0M |
| Salaires staff | $60K |
| Amortissement Transferts | $496K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $95K |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $8.7M | $7.3M | $1.4M | $61.5M |
| Feb 2028 | $8.3M | $6.1M | $2.2M | $59.6M |
| Jan 2028 | $9.4M | $6.1M | $3.3M | $75.9M |
| Dec 2027 | $10.0M | $6.1M | $3.9M | $72.5M |
| Nov 2027 | $10.2M | $6.2M | $4.0M | $68.4M |
| Oct 2027 | $9.5M | $6.0M | $3.5M | $64.3M |
| Sep 2027 | $11.4M | $5.5M | $6.0M | $60.6M |
| Aug 2027 | $8.1M | $5.3M | $2.8M | $54.8M |
| Jul 2027 | $12.7M | $4.8M | $7.9M | $51.9M |
| Jun 2027 | $8.9M | $4.2M | $4.7M | $46.2M |
| May 2027 | $7.4M | $4.2M | $3.2M | $41.4M |
| Apr 2027 | $7.3M | $4.3M | $3.0M | $38.2M |
| Sponsor | Revenus annuels |
|---|---|
| Aurora Holdings | $3.6M |
| Aurora Holdings | $3.2M |
| Atlas Capital | $3.4M |