| Droits TV | $4.2M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $40K |
| Sponsoring | $281K |
| Merchandising | $1.3M |
| Prime de Coupe | $1.2M |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $20K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.0M |
| Salaires staff | $30K |
| Amortissement Transferts | $7K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $8.5M | $5.3M | $3.3M | $116.9M |
| Sep 2029 | $7.4M | $5.8M | $1.6M | $113.6M |
| Aug 2029 | $7.3M | $6.8M | $452K | $112.0M |
| Jul 2029 | $7.8M | $7.0M | $739K | $111.5M |
| Jun 2029 | $6.6M | $6.1M | $486K | $110.7M |
| May 2029 | $7.3M | $8.3M | $-971K | $110.3M |
| Apr 2029 | $7.4M | $5.9M | $1.5M | $111.2M |
| Mar 2029 | $7.6M | $4.8M | $2.8M | $109.7M |
| Feb 2029 | $7.6M | $4.5M | $3.1M | $115.5M |
| Jan 2029 | $12.7M | $6.6M | $6.1M | $112.4M |
| Dec 2028 | $7.7M | $4.7M | $3.0M | $106.3M |
| Nov 2028 | $7.6M | $4.6M | $3.0M | $103.3M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.5M |
| Local Dairy Co. | $336K |