| Droits TV | $4.1M |
| Bonus TV de Classement | $966K |
| Jour de match | $95K |
| Sponsoring | $268K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.1M |
| Salaires staff | $61K |
| Amortissement Transferts | $14K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $6.9M | $5.4M | $1.5M | $91.6M |
| Oct 2029 | $6.7M | $5.7M | $1.0M | $90.0M |
| Sep 2029 | $6.4M | $5.8M | $597K | $89.0M |
| Aug 2029 | $6.9M | $6.1M | $829K | $88.4M |
| Jul 2029 | $7.3M | $5.9M | $1.4M | $107.9M |
| Jun 2029 | $11.7M | $4.6M | $7.1M | $106.5M |
| May 2029 | $7.1M | $4.6M | $2.5M | $99.4M |
| Apr 2029 | $7.3M | $5.1M | $2.1M | $96.9M |
| Mar 2029 | $7.1M | $6.8M | $366K | $94.8M |
| Feb 2029 | $7.4M | $5.4M | $2.0M | $94.4M |
| Jan 2029 | $7.6M | $6.4M | $1.2M | $92.3M |
| Dec 2028 | $7.3M | $5.9M | $1.4M | $91.1M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.6M |
| Northwind Insurance | $1.6M |