| Droits TV | $700K |
| Bonus TV de Classement | $308K |
| Jour de match | $0 |
| Sponsoring | $453K |
| Merchandising | $6.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.5M |
| Salaires staff | $47K |
| Amortissement Transferts | $691K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2029 | $7.8M | $6.6M | $1.1M | $106.2M |
| Jul 2029 | $7.7M | $6.7M | $1.0M | $113.9M |
| Jun 2029 | $13.9M | $7.2M | $6.7M | $112.1M |
| May 2029 | $10.7M | $9.8M | $892K | $104.8M |
| Apr 2029 | $10.0M | $7.8M | $2.3M | $103.2M |
| Mar 2029 | $9.6M | $8.0M | $1.6M | $100.2M |
| Feb 2029 | $10.0M | $7.5M | $2.6M | $97.9M |
| Jan 2029 | $10.6M | $7.6M | $3.1M | $94.7M |
| Dec 2028 | $9.4M | $7.5M | $1.9M | $90.9M |
| Nov 2028 | $9.4M | $7.0M | $2.4M | $88.3M |
| Oct 2028 | $8.4M | $7.8M | $590K | $85.2M |
| Sep 2028 | $7.1M | $6.9M | $215K | $84.0M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $2.5M |
| Civic Energy | $3.0M |