| Droits TV | $3.4M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $0 |
| Sponsoring | $245K |
| Merchandising | $1.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $77K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.7M |
| Salaires staff | $40K |
| Amortissement Transferts | $134K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2029 | $7.0M | $6.2M | $887K | $48.3M |
| Juin 2029 | $12.3M | $7.2M | $5.1M | $49.6M |
| Mai 2029 | $7.1M | $8.0M | $-955K | $44.4M |
| Avr 2029 | $9.0M | $7.4M | $1.5M | $45.2M |
| Mars 2029 | $8.8M | $9.8M | $-955K | $43.6M |
| Févr 2029 | $10.4M | $7.6M | $2.9M | $44.4M |
| Janv 2029 | $9.2M | $7.3M | $1.9M | $41.4M |
| Déc 2028 | $7.9M | $7.2M | $757K | $39.4M |
| Nov 2028 | $8.6M | $7.2M | $1.5M | $38.5M |
| Oct 2028 | $8.0M | $8.5M | $-550K | $36.9M |
| Sept 2028 | $9.6M | $10.1M | $-582K | $37.3M |
| Août 2028 | $7.9M | $6.2M | $1.8M | $39.5M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.5M |
| Riverstone Logistics | $1.4M |