| Droits TV | $3.4M |
| Bonus TV de Classement | $947K |
| Jour de match | $88K |
| Sponsoring | $147K |
| Merchandising | $925K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.4M |
| Salaires staff | $13K |
| Amortissement Transferts | $42K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $959K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2030 | $5.5M | $6.4M | $-887K | $27.3M |
| Jan 2030 | $5.3M | $5.2M | $136K | $28.1M |
| Dec 2029 | $5.2M | $5.4M | $-181K | $27.9M |
| Nov 2029 | $5.2M | $5.1M | $103K | $28.1M |
| Oct 2029 | $5.2M | $6.0M | $-713K | $27.9M |
| Sep 2029 | $4.6M | $6.1M | $-1.5M | $28.6M |
| Aug 2029 | $4.9M | $4.7M | $290K | $30.0M |
| Jul 2029 | $5.0M | $4.9M | $54K | $45.9M |
| Jun 2029 | $6.3M | $4.6M | $1.7M | $45.8M |
| May 2029 | $5.0M | $4.9M | $172K | $44.0M |
| Apr 2029 | $5.2M | $4.7M | $480K | $43.8M |
| Mar 2029 | $6.2M | $6.0M | $188K | $43.3M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.5M |
| Westside Builders | $270K |