| Droits TV | $5.2M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $231K |
| Sponsoring | $314K |
| Merchandising | $3.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $6K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.9M |
| Salaires staff | $38K |
| Amortissement Transferts | $105K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $15K |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2028 | $10.4M | $5.8M | $4.6M | $129.3M |
| Oct 2028 | $10.4M | $7.7M | $2.7M | $124.6M |
| Sep 2028 | $10.5M | $6.6M | $3.9M | $121.8M |
| Aug 2028 | $12.8M | $7.2M | $5.6M | $117.8M |
| Jul 2028 | $11.2M | $7.6M | $3.6M | $112.9M |
| Jun 2028 | $11.0M | $6.5M | $4.5M | $109.2M |
| May 2028 | $11.1M | $7.1M | $3.9M | $104.7M |
| Apr 2028 | $12.0M | $6.4M | $5.6M | $100.6M |
| Mar 2028 | $10.1M | $6.3M | $3.8M | $95.1M |
| Feb 2028 | $10.3M | $6.0M | $4.3M | $91.2M |
| Jan 2028 | $14.6M | $5.5M | $9.1M | $86.9M |
| Dec 2027 | $10.4M | $6.0M | $4.4M | $80.0M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.8M |
| Riverstone Logistics | $1.9M |