| Droits TV | $2.3M |
| Bonus TV de Classement | $721K |
| Jour de match | $1.5M |
| Sponsoring | $193K |
| Merchandising | $2.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.6M |
| Salaires staff | $66K |
| Amortissement Transferts | $275K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $310K |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $7.6M | $5.5M | $2.2M | $21.0M |
| Jul 2028 | $5.9M | $6.5M | $-603K | $18.6M |
| Jun 2028 | $5.9M | $5.6M | $247K | $18.9M |
| May 2028 | $5.7M | $5.9M | $-211K | $18.4M |
| Apr 2028 | $6.6M | $5.9M | $721K | $18.3M |
| Mar 2028 | $5.7M | $5.3M | $455K | $17.3M |
| Feb 2028 | $6.0M | $5.4M | $619K | $16.6M |
| Jan 2028 | $11.9M | $4.9M | $6.9M | $15.7M |
| Dec 2027 | $9.5M | $4.5M | $4.9M | $21.8M |
| Nov 2027 | $9.1M | $4.0M | $5.1M | $16.9M |
| Oct 2027 | $7.7M | $5.0M | $2.7M | $11.7M |
| Sep 2027 | $9.5M | $4.5M | $5.0M | $9.0M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.2M |
| Riverstone Logistics | $1.2M |