| Droits TV | $4.5M |
| Bonus TV de Classement | $2.5M |
| Jour de match | $173K |
| Sponsoring | $314K |
| Merchandising | $4.0M |
| Prime de Coupe | $629K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $136K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $7.8M |
| Salaires staff | $39K |
| Amortissement Transferts | $565K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.9M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $12.2M | $10.3M | $1.9M | $128.1M |
| Nov 2029 | $11.0M | $9.4M | $1.6M | $125.7M |
| Oct 2029 | $10.2M | $12.0M | $-1.8M | $123.6M |
| Sep 2029 | $12.0M | $9.9M | $2.1M | $124.8M |
| Aug 2029 | $14.7M | $9.3M | $5.4M | $122.2M |
| Jul 2029 | $16.1M | $9.3M | $6.8M | $188.4M |
| Jun 2029 | $22.2M | $9.3M | $12.9M | $181.0M |
| May 2029 | $11.3M | $8.7M | $2.6M | $167.5M |
| Apr 2029 | $11.3M | $8.5M | $2.8M | $164.4M |
| Mar 2029 | $11.5M | $10.2M | $1.2M | $161.0M |
| Feb 2029 | $11.6M | $9.3M | $2.3M | $159.2M |
| Jan 2029 | $13.3M | $10.2M | $3.1M | $156.3M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.8M |
| Civic Energy | $1.9M |