| Droits TV | $3.4M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $1.3M |
| Sponsoring | $1.4M |
| Merchandising | $3.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $9K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $7.2M |
| Salaires staff | $74K |
| Amortissement Transferts | $361K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $769K |
| Entretien installations | $2.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2029 | $13.0M | $10.4M | $2.6M | $128.9M |
| Jan 2029 | $13.1M | $10.1M | $3.0M | $130.0M |
| Dec 2028 | $13.5M | $9.7M | $3.7M | $126.6M |
| Nov 2028 | $14.0M | $10.0M | $4.0M | $122.5M |
| Oct 2028 | $11.7M | $10.9M | $771K | $118.2M |
| Sep 2028 | $15.7M | $8.5M | $7.2M | $117.0M |
| Aug 2028 | $11.2M | $8.1M | $3.0M | $110.7M |
| Jul 2028 | $10.2M | $7.7M | $2.5M | $107.7M |
| Jun 2028 | $19.3M | $6.7M | $12.5M | $110.7M |
| May 2028 | $9.9M | $9.4M | $573K | $97.9M |
| Apr 2028 | $10.3M | $7.0M | $3.3M | $97.1M |
| Mar 2028 | $11.0M | $7.1M | $3.9M | $93.6M |
| Sponsor | Revenus annuels |
|---|---|
| Vanguard Industries | $5.3M |
| Atlas Capital | $5.9M |
| Aurora Holdings | $5.6M |