| Droits TV | $3.3M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $0 |
| Sponsoring | $1.3M |
| Merchandising | $3.6M |
| Prime de Coupe | $223K |
| Prime Européenne | $6.0M |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $12.6M |
| Salaires staff | $80K |
| Amortissement Transferts | $977K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $15.9M | $15.5M | $447K | $90.3M |
| Sep 2029 | $28.0M | $15.1M | $12.9M | $88.8M |
| Aug 2029 | $9.8M | $13.0M | $-3.2M | $101.6M |
| Jul 2029 | $9.8M | $11.3M | $-1.4M | $103.9M |
| Jun 2029 | $15.1M | $10.4M | $4.8M | $104.3M |
| May 2029 | $9.9M | $13.9M | $-4.0M | $98.6M |
| Apr 2029 | $10.2M | $9.8M | $373K | $101.6M |
| Mar 2029 | $11.6M | $12.8M | $-1.2M | $100.2M |
| Feb 2029 | $11.6M | $13.7M | $-2.1M | $100.5M |
| Jan 2029 | $15.2M | $12.7M | $2.5M | $103.9M |
| Dec 2028 | $17.1M | $12.3M | $4.9M | $100.5M |
| Nov 2028 | $17.4M | $12.9M | $4.5M | $94.7M |
| Sponsor | Revenus annuels |
|---|---|
| Aurora Holdings | $5.7M |
| Aurora Holdings | $4.4M |
| Vanguard Industries | $5.3M |