| Droits TV | $7.8M |
| Bonus TV de Classement | $930K |
| Jour de match | $1.0M |
| Sponsoring | $489K |
| Merchandising | $3.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.0M |
| Salaires staff | $35K |
| Amortissement Transferts | $95K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $2.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $14.0M | $8.3M | $5.7M | $366.5M |
| Nov 2029 | $14.7M | $8.5M | $6.2M | $362.0M |
| Oct 2029 | $14.5M | $8.3M | $6.2M | $356.8M |
| Sep 2029 | $14.3M | $8.9M | $5.4M | $351.2M |
| Aug 2029 | $18.3M | $10.5M | $7.8M | $345.8M |
| Jul 2029 | $16.0M | $11.3M | $4.8M | $337.9M |
| Jun 2029 | $15.7M | $8.3M | $7.4M | $333.8M |
| May 2029 | $13.2M | $10.0M | $3.2M | $326.3M |
| Apr 2029 | $13.2M | $6.5M | $6.7M | $338.0M |
| Mar 2029 | $13.4M | $6.7M | $6.8M | $331.2M |
| Feb 2029 | $15.2M | $7.5M | $7.7M | $324.3M |
| Jan 2029 | $50.8M | $8.3M | $42.5M | $316.5M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $2.5M |
| Riverstone Logistics | $3.2M |