| Droits TV | $3.7M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $725K |
| Sponsoring | $1.0M |
| Merchandising | $3.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.7M |
| Salaires staff | $44K |
| Amortissement Transferts | $930K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $2.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2030 | $11.0M | $8.6M | $2.4M | $45.1M |
| Dec 2029 | $11.3M | $10.3M | $1.0M | $41.7M |
| Nov 2029 | $10.6M | $9.6M | $1.0M | $39.8M |
| Oct 2029 | $10.1M | $11.8M | $-1.7M | $37.8M |
| Sep 2029 | $10.9M | $10.4M | $577K | $38.5M |
| Aug 2029 | $10.3M | $9.6M | $692K | $37.0M |
| Jul 2029 | $10.3M | $8.6M | $1.7M | $35.4M |
| Jun 2029 | $18.0M | $7.9M | $10.1M | $44.1M |
| May 2029 | $9.5M | $9.5M | $75K | $33.2M |
| Apr 2029 | $9.8M | $8.1M | $1.6M | $32.4M |
| Mar 2029 | $10.5M | $10.3M | $209K | $30.1M |
| Feb 2029 | $9.6M | $9.0M | $594K | $29.1M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.1M |
| Atlas Capital | $5.3M |
| Aurora Holdings | $5.8M |