| Droits TV | $1.3M |
| Bonus TV de Classement | $689K |
| Jour de match | $115K |
| Sponsoring | $34K |
| Merchandising | $971K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.8M |
| Salaires staff | $33K |
| Amortissement Transferts | $180K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $803K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $3.1M | $2.8M | $349K | $11.3M |
| Oct 2029 | $3.2M | $3.4M | $-107K | $10.7M |
| Sep 2029 | $3.3M | $3.4M | $-74K | $10.6M |
| Aug 2029 | $3.4M | $4.2M | $-783K | $10.5M |
| Jul 2029 | $3.6M | $4.2M | $-556K | $11.1M |
| Jun 2029 | $3.4M | $4.0M | $-606K | $11.5M |
| May 2029 | $3.2M | $4.4M | $-1.2M | $11.9M |
| Apr 2029 | $3.0M | $3.3M | $-301K | $13.0M |
| Mar 2029 | $4.1M | $3.1M | $1000K | $13.1M |
| Feb 2029 | $3.0M | $2.9M | $65K | $12.0M |
| Jan 2029 | $3.1M | $2.7M | $324K | $11.7M |
| Dec 2028 | $3.5M | $3.7M | $-282K | $11.2M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $410K |
| Northwind Insurance | $578K |