| Droits TV | $1.4M |
| Bonus TV de Classement | $660K |
| Jour de match | $99K |
| Sponsoring | $104K |
| Merchandising | $1.3M |
| Prime de Coupe | $97K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.2M |
| Salaires staff | $3K |
| Amortissement Transferts | $38K |
| Intérêts de la Dette | $157K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $900K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2030 | $3.7M | $5.3M | $-1.7M | $-35.5M |
| Sep 2030 | $3.8M | $4.8M | $-1.0M | $-33.9M |
| Aug 2030 | $3.5M | $3.8M | $-354K | $-32.9M |
| Jul 2030 | $3.8M | $4.3M | $-579K | $-32.6M |
| Jun 2030 | $5.0M | $4.3M | $663K | $-32.1M |
| May 2030 | $3.5M | $5.7M | $-2.1M | $-32.8M |
| Apr 2030 | $3.8M | $4.1M | $-283K | $-30.7M |
| Mar 2030 | $3.7M | $6.8M | $-3.1M | $-30.5M |
| Feb 2030 | $4.0M | $6.6M | $-2.6M | $-27.5M |
| Jan 2030 | $4.1M | $5.5M | $-1.5M | $-24.9M |
| Dec 2029 | $3.9M | $5.9M | $-2.0M | $-23.5M |
| Nov 2029 | $4.1M | $5.3M | $-1.2M | $-21.6M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $640K |
| Riverstone Logistics | $611K |