| Droits TV | $1.9M |
| Bonus TV de Classement | $258K |
| Jour de match | $537K |
| Sponsoring | $128K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.4M |
| Salaires staff | $28K |
| Amortissement Transferts | $80K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $833K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $4.0M | $4.4M | $-395K | $35.2M |
| Oct 2029 | $3.8M | $4.9M | $-1.1M | $35.5M |
| Sep 2029 | $4.1M | $4.1M | $52K | $36.5M |
| Aug 2029 | $4.0M | $4.2M | $-177K | $36.4M |
| Jul 2029 | $4.0M | $4.0M | $-20K | $36.5M |
| Jun 2029 | $5.8M | $3.8M | $2.0M | $36.4M |
| May 2029 | $4.1M | $5.4M | $-1.3M | $34.3M |
| Apr 2029 | $4.4M | $3.7M | $674K | $35.6M |
| Mar 2029 | $4.6M | $4.8M | $-226K | $34.8M |
| Feb 2029 | $5.4M | $4.0M | $1.4M | $35.0M |
| Jan 2029 | $4.4M | $3.9M | $430K | $33.5M |
| Dec 2028 | $4.5M | $3.8M | $653K | $33.0M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $725K |
| Northwind Insurance | $816K |