| Droits TV | $4.7M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $0 |
| Sponsoring | $697K |
| Merchandising | $4.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $8.9M |
| Salaires staff | $53K |
| Amortissement Transferts | $386K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.9M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $11.1M | $11.2M | $-90K | $50.0M |
| Jul 2029 | $17.5M | $9.2M | $8.3M | $121.9M |
| Jun 2029 | $18.4M | $9.0M | $9.4M | $113.2M |
| May 2029 | $11.8M | $14.4M | $-2.6M | $103.4M |
| Apr 2029 | $12.0M | $9.5M | $2.5M | $105.6M |
| Mar 2029 | $12.8M | $11.6M | $1.2M | $102.8M |
| Feb 2029 | $12.7M | $9.6M | $3.0M | $101.2M |
| Jan 2029 | $13.5M | $9.2M | $4.4M | $97.8M |
| Dec 2028 | $13.0M | $9.4M | $3.6M | $93.0M |
| Nov 2028 | $13.0M | $9.3M | $3.7M | $89.1M |
| Oct 2028 | $13.4M | $10.7M | $2.7M | $85.0M |
| Sep 2028 | $14.1M | $9.6M | $4.6M | $82.0M |
| Sponsor | Revenus annuels |
|---|---|
| Atlas Capital | $6.4M |
| Riverstone Logistics | $2.0M |