| Droits TV | $8.1M |
| Bonus TV de Classement | $1.9M |
| Jour de match | $0 |
| Sponsoring | $232K |
| Merchandising | $2.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $1.9M |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.0M |
| Salaires staff | $56K |
| Amortissement Transferts | $143K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2029 | $15.0M | $4.8M | $10.2M | $105.1M |
| Dec 2028 | $8.9M | $4.8M | $4.1M | $94.8M |
| Nov 2028 | $9.0M | $5.4M | $3.6M | $90.6M |
| Oct 2028 | $8.8M | $6.9M | $1.9M | $86.9M |
| Sep 2028 | $9.3M | $6.4M | $2.9M | $84.9M |
| Aug 2028 | $11.1M | $7.3M | $3.8M | $82.4M |
| Jul 2028 | $8.3M | $6.6M | $1.6M | $79.9M |
| Jun 2028 | $7.9M | $5.6M | $2.3M | $78.1M |
| May 2028 | $7.4M | $6.8M | $614K | $75.7M |
| Apr 2028 | $7.4M | $5.4M | $2.0M | $75.0M |
| Mar 2028 | $19.1M | $5.0M | $14.1M | $72.8M |
| Feb 2028 | $9.0M | $4.9M | $4.1M | $59.8M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.5M |
| Civic Energy | $1.3M |