| Droits TV | $833K |
| Bonus TV de Classement | $127K |
| Jour de match | $833K |
| Sponsoring | $233K |
| Merchandising | $3.8M |
| Prime de Coupe | $124K |
| 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 | $318K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $5.9M | $6.8M | $-891K | $27.5M |
| Oct 2029 | $5.6M | $6.5M | $-879K | $28.0M |
| Sep 2029 | $5.3M | $6.2M | $-865K | $28.6M |
| Aug 2029 | $5.3M | $5.5M | $-143K | $29.1M |
| Jul 2029 | $8.4M | $5.8M | $2.7M | $29.1M |
| Jun 2029 | $5.9M | $5.4M | $494K | $27.8M |
| May 2029 | $6.1M | $8.5M | $-2.4M | $27.0M |
| Apr 2029 | $6.1M | $6.2M | $-78K | $29.1M |
| Mar 2029 | $6.0M | $5.2M | $843K | $28.9M |
| Feb 2029 | $6.8M | $6.7M | $86K | $27.8M |
| Jan 2029 | $7.0M | $5.3M | $1.7M | $27.4M |
| Dec 2028 | $6.4M | $5.2M | $1.2M | $25.4M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $2.8M |
| Westside Builders | $574K |