| Droits TV | $3.5M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $0 |
| Sponsoring | $226K |
| Merchandising | $2.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $3.5M |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.5M |
| Salaires staff | $38K |
| Amortissement Transferts | $150K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $11.6M | $5.2M | $6.4M | $105.5M |
| Oct 2029 | $9.5M | $5.7M | $3.8M | $99.0M |
| Sep 2029 | $11.0M | $5.6M | $5.4M | $95.0M |
| Aug 2029 | $7.9M | $5.2M | $2.7M | $89.5M |
| Jul 2029 | $9.1M | $7.0M | $2.1M | $86.6M |
| Jun 2029 | $7.9M | $6.0M | $1.9M | $85.3M |
| May 2029 | $8.1M | $7.4M | $769K | $83.3M |
| Apr 2029 | $8.2M | $6.0M | $2.2M | $82.3M |
| Mar 2029 | $7.4M | $5.6M | $1.8M | $80.0M |
| Feb 2029 | $8.2M | $5.3M | $2.9M | $78.1M |
| Jan 2029 | $18.5M | $5.6M | $13.0M | $75.0M |
| Dec 2028 | $11.8M | $5.3M | $6.4M | $62.3M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.2M |
| Civic Energy | $1.5M |