| Droits TV | $4.1M |
| Bonus TV de Classement | $140K |
| Jour de match | $172K |
| Sponsoring | $294K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $160K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.9M |
| Salaires staff | $33K |
| Amortissement Transferts | $160K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $70K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Déc 2029 | $6.3M | $5.3M | $1.1M | $114.1M |
| Nov 2029 | $6.8M | $5.9M | $931K | $112.9M |
| Oct 2029 | $6.8M | $7.2M | $-393K | $111.8M |
| Sept 2029 | $7.1M | $5.4M | $1.7M | $112.0M |
| Août 2029 | $7.5M | $4.3M | $3.2M | $110.2M |
| Juil 2029 | $7.6M | $4.0M | $3.6M | $121.0M |
| Juin 2029 | $9.9M | $4.6M | $5.3M | $118.3M |
| Mai 2029 | $6.8M | $4.4M | $2.4M | $112.9M |
| Avr 2029 | $7.2M | $5.1M | $2.1M | $110.4M |
| Mars 2029 | $7.6M | $5.5M | $2.1M | $108.2M |
| Févr 2029 | $8.2M | $4.7M | $3.5M | $106.0M |
| Janv 2029 | $7.9M | $4.7M | $3.2M | $102.3M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.7M |
| Westside Builders | $266K |