| Droits TV | $4.1M |
| Bonus TV de Classement | $2.0M |
| Jour de match | $319K |
| Sponsoring | $255K |
| Merchandising | $2.5M |
| Prime de Coupe | $295K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $440K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.7M |
| Salaires staff | $13K |
| Amortissement Transferts | $226K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $1K |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2029 | $10.0M | $6.5M | $3.5M | $92.7M |
| Jun 2029 | $9.7M | $6.8M | $2.9M | $89.1M |
| May 2029 | $10.0M | $9.3M | $723K | $86.0M |
| Apr 2029 | $7.4M | $6.0M | $1.4M | $85.0M |
| Mar 2029 | $9.8M | $5.2M | $4.6M | $113.7M |
| Feb 2029 | $8.2M | $5.2M | $3.0M | $108.9M |
| Jan 2029 | $13.5M | $5.2M | $8.3M | $105.7M |
| Dec 2028 | $8.6M | $5.4M | $3.2M | $97.2M |
| Nov 2028 | $8.8M | $5.8M | $3.0M | $93.8M |
| Oct 2028 | $8.9M | $6.2M | $2.7M | $90.5M |
| Sep 2028 | $8.6M | $6.2M | $2.4M | $87.6M |
| Aug 2028 | $10.2M | $7.6M | $2.5M | $84.9M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.4M |
| Riverstone Logistics | $1.7M |