| Droits TV | $3.3M |
| Bonus TV de Classement | $693K |
| Jour de match | $0 |
| Sponsoring | $250K |
| Merchandising | $1.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.2M |
| Salaires staff | $58K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2028 | $6.1M | $4.5M | $1.7M | $26.2M |
| Mar 2028 | $6.2M | $4.3M | $1.9M | $24.5M |
| Feb 2028 | $6.3M | $4.3M | $1.9M | $22.7M |
| Jan 2028 | $6.4M | $4.3M | $2.1M | $20.7M |
| Dec 2027 | $6.4M | $4.7M | $1.8M | $18.6M |
| Nov 2027 | $6.8M | $4.4M | $2.4M | $16.8M |
| Oct 2027 | $6.6M | $4.6M | $2.0M | $14.4M |
| Sep 2027 | $6.7M | $4.7M | $2.0M | $12.4M |
| Aug 2027 | $6.6M | $4.2M | $2.4M | $10.4M |
| Jul 2027 | $9.1M | $5.3M | $3.8M | $41.8M |
| Jun 2027 | $6.4M | $3.9M | $2.5M | $38.0M |
| May 2027 | $6.4M | $4.4M | $2.0M | $35.5M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.5M |
| Riverstone Logistics | $1.5M |