| Droits TV | $4.0M |
| Bonus TV de Classement | $158K |
| Jour de match | $444K |
| Sponsoring | $256K |
| Merchandising | $3.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $9.5M |
| Salaires staff | $38K |
| Amortissement Transferts | $741K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2029 | $8.8M | $11.9M | $-3.1M | $119.9M |
| Apr 2029 | $15.1M | $8.9M | $6.2M | $122.3M |
| Mar 2029 | $9.3M | $6.3M | $3.0M | $151.7M |
| Feb 2029 | $9.5M | $7.4M | $2.1M | $150.0M |
| Jan 2029 | $16.7M | $6.7M | $10.0M | $147.2M |
| Dec 2028 | $10.6M | $6.5M | $4.1M | $136.5M |
| Nov 2028 | $11.6M | $6.6M | $5.0M | $131.7M |
| Oct 2028 | $11.0M | $9.4M | $1.5M | $125.9M |
| Sep 2028 | $11.5M | $8.9M | $2.6M | $123.7M |
| Aug 2028 | $11.2M | $7.9M | $3.3M | $121.5M |
| Jul 2028 | $13.0M | $8.5M | $4.5M | $121.2M |
| Jun 2028 | $12.1M | $8.7M | $3.3M | $116.1M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.6M |
| Riverstone Logistics | $1.7M |