| Droits TV | $2.6M |
| Bonus TV de Classement | $898K |
| Jour de match | $187K |
| Sponsoring | $177K |
| Merchandising | $1.4M |
| Prime de Coupe | $374K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.2M |
| Salaires staff | $5K |
| Amortissement Transferts | $246K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $6.1M | $6.5M | $-489K | $18.4M |
| Jul 2029 | $5.2M | $6.2M | $-1.1M | $20.5M |
| Jun 2029 | $5.7M | $6.8M | $-1.1M | $21.3M |
| May 2029 | $5.5M | $6.0M | $-534K | $22.1M |
| Apr 2029 | $5.3M | $5.5M | $-217K | $41.2M |
| Mar 2029 | $9.3M | $4.5M | $4.7M | $41.2M |
| Feb 2029 | $5.4M | $4.3M | $1.0M | $42.2M |
| Jan 2029 | $5.5M | $4.9M | $619K | $41.0M |
| Dec 2028 | $7.5M | $4.4M | $3.1M | $40.2M |
| Nov 2028 | $5.6M | $6.5M | $-898K | $36.9M |
| Oct 2028 | $5.5M | $6.1M | $-545K | $37.7M |
| Sep 2028 | $4.9M | $5.6M | $-678K | $38.0M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.2M |
| Northwind Insurance | $966K |