| Droits TV | $5.0M |
| Bonus TV de Classement | $2.2M |
| Jour de match | $319K |
| Sponsoring | $311K |
| Merchandising | $3.2M |
| Prime de Coupe | $350K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.8M |
| Salaires staff | $23K |
| Amortissement Transferts | $124K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2029 | $11.4M | $7.7M | $3.7M | $147.3M |
| May 2029 | $10.9M | $7.3M | $3.6M | $143.6M |
| Apr 2029 | $11.3M | $7.2M | $4.0M | $139.8M |
| Mar 2029 | $10.6M | $7.5M | $3.1M | $135.7M |
| Feb 2029 | $10.4M | $7.2M | $3.2M | $132.4M |
| Jan 2029 | $15.0M | $6.2M | $8.8M | $141.1M |
| Dec 2028 | $10.6M | $6.9M | $3.8M | $133.2M |
| Nov 2028 | $10.4M | $5.8M | $4.6M | $129.3M |
| Oct 2028 | $10.4M | $7.7M | $2.7M | $124.6M |
| Sep 2028 | $10.5M | $6.6M | $3.9M | $121.8M |
| Aug 2028 | $12.8M | $7.2M | $5.6M | $117.8M |
| Jul 2028 | $11.2M | $7.6M | $3.6M | $112.9M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.9M |
| Beacon Telecom | $1.8M |