| Droits TV | $3.6M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $27K |
| Sponsoring | $990K |
| Merchandising | $4.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $37K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.7M |
| Salaires staff | $70K |
| Amortissement Transferts | $318K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $124K |
| Entretien installations | $1.9M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Avr 2029 | $10.5M | $8.0M | $2.4M | $33.3M |
| Mars 2029 | $10.1M | $7.5M | $2.5M | $30.5M |
| Févr 2029 | $10.6M | $10.0M | $621K | $73.9M |
| Janv 2029 | $20.9M | $7.4M | $13.4M | $73.0M |
| Déc 2028 | $12.1M | $6.4M | $5.7M | $68.2M |
| Nov 2028 | $12.0M | $6.3M | $5.7M | $62.4M |
| Oct 2028 | $12.1M | $8.3M | $3.8M | $56.5M |
| Sept 2028 | $12.2M | $6.8M | $5.4M | $52.6M |
| Août 2028 | $9.9M | $9.5M | $485K | $47.0M |
| Juil 2028 | $9.5M | $6.8M | $2.7M | $46.4M |
| Juin 2028 | $9.6M | $6.8M | $2.8M | $43.5M |
| Mai 2028 | $9.2M | $6.9M | $2.2M | $40.6M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.5M |
| Aurora Holdings | $4.6M |
| Aurora Holdings | $5.7M |