| Droits TV | $970K |
| Bonus TV de Classement | $540K |
| Jour de match | $1.5M |
| Sponsoring | $216K |
| Merchandising | $7.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $8.4M |
| Salaires staff | $54K |
| Amortissement Transferts | $1.1M |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $15.4M | $11.4M | $4.1M | $37.5M |
| Nov 2029 | $11.0M | $11.3M | $-330K | $32.3M |
| Oct 2029 | $10.0M | $11.4M | $-1.4M | $31.5M |
| Sep 2029 | $12.7M | $8.9M | $3.9M | $31.8M |
| Aug 2029 | $9.4M | $8.8M | $542K | $27.8M |
| Jul 2029 | $16.0M | $10.5M | $5.5M | $26.2M |
| Jun 2029 | $10.7M | $11.3M | $-616K | $21.6M |
| May 2029 | $10.5M | $15.4M | $-4.8M | $21.1M |
| Apr 2029 | $10.5M | $10.6M | $-63K | $24.8M |
| Mar 2029 | $10.4M | $9.8M | $592K | $23.8M |
| Feb 2029 | $16.8M | $9.4M | $7.4M | $22.1M |
| Jan 2029 | $12.3M | $10.1M | $2.2M | $13.5M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $2.6M |
| Beacon Telecom | $3.8M |