| Droits TV | $3.7M |
| Bonus TV de Classement | $934K |
| Jour de match | $266K |
| Sponsoring | $220K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.8M |
| Salaires staff | $42K |
| Amortissement Transferts | $133K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $6.3M | $5.1M | $1.1M | $49.9M |
| Oct 2029 | $6.7M | $5.0M | $1.8M | $48.6M |
| Sep 2029 | $6.6M | $4.6M | $1.9M | $46.7M |
| Aug 2029 | $6.1M | $4.0M | $2.0M | $45.4M |
| Jul 2029 | $6.3M | $4.5M | $1.8M | $60.8M |
| Jun 2029 | $8.1M | $3.6M | $4.5M | $59.5M |
| May 2029 | $5.9M | $4.1M | $1.7M | $54.9M |
| Apr 2029 | $6.1M | $4.4M | $1.6M | $53.0M |
| Mar 2029 | $5.9M | $4.0M | $1.9M | $51.2M |
| Feb 2029 | $6.1M | $5.5M | $562K | $49.2M |
| Jan 2029 | $5.9M | $4.5M | $1.4M | $48.5M |
| Dec 2028 | $5.8M | $4.3M | $1.4M | $47.0M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.2M |
| Beacon Telecom | $1.4M |