| Droits TV | $2.4M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $0 |
| Sponsoring | $171K |
| Merchandising | $1.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.2M |
| Salaires staff | $31K |
| Amortissement Transferts | $12K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $5.6M | $4.3M | $1.3M | $59.7M |
| Sep 2029 | $5.5M | $3.5M | $2.1M | $87.0M |
| Aug 2029 | $5.5M | $3.1M | $2.5M | $84.9M |
| Jul 2029 | $7.0M | $3.3M | $3.8M | $82.5M |
| Jun 2029 | $5.5M | $3.3M | $2.2M | $78.7M |
| May 2029 | $5.7M | $4.2M | $1.5M | $76.5M |
| Apr 2029 | $6.6M | $3.7M | $2.9M | $74.9M |
| Mar 2029 | $6.3M | $3.5M | $2.8M | $72.0M |
| Feb 2029 | $6.7M | $4.0M | $2.7M | $69.2M |
| Jan 2029 | $6.4M | $3.5M | $2.9M | $66.4M |
| Dec 2028 | $6.2M | $3.4M | $2.7M | $63.5M |
| Nov 2028 | $6.5M | $3.6M | $3.0M | $60.8M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $899K |
| Northwind Insurance | $1.1M |