| Droits TV | $5.0M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $155K |
| Sponsoring | $328K |
| Merchandising | $2.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.7M |
| Salaires staff | $12K |
| Amortissement Transferts | $60K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $3K |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $9.5M | $6.4M | $3.1M | $131.2M |
| Oct 2029 | $9.2M | $7.2M | $2.0M | $128.1M |
| Sep 2029 | $9.3M | $6.6M | $2.7M | $126.1M |
| Aug 2029 | $9.7M | $7.0M | $2.6M | $123.3M |
| Jul 2029 | $9.6M | $5.9M | $3.7M | $165.6M |
| Jun 2029 | $18.1M | $5.9M | $12.3M | $161.8M |
| May 2029 | $9.6M | $8.2M | $1.4M | $149.5M |
| Apr 2029 | $9.8M | $6.0M | $3.8M | $148.1M |
| Mar 2029 | $10.1M | $6.0M | $4.1M | $144.2M |
| Feb 2029 | $9.7M | $5.8M | $3.9M | $140.0M |
| Jan 2029 | $9.9M | $5.7M | $4.1M | $136.0M |
| Dec 2028 | $10.2M | $6.4M | $3.8M | $131.8M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $2.0M |
| Northwind Insurance | $1.9M |