| Droits TV | $700K |
| Bonus TV de Classement | $144K |
| Jour de match | $0 |
| Sponsoring | $407K |
| Merchandising | $2.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $2.9M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $115K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.8M |
| Salaires staff | $20K |
| Amortissement Transferts | $249K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $160K |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $6.9M | $5.4M | $1.5M | $83.5M |
| Aug 2028 | $6.8M | $4.6M | $2.1M | $82.9M |
| Jul 2028 | $8.0M | $4.0M | $4.0M | $80.5M |
| Jun 2028 | $8.7M | $3.0M | $5.7M | $76.3M |
| May 2028 | $8.1M | $4.4M | $3.7M | $80.3M |
| Apr 2028 | $8.2M | $3.7M | $4.5M | $76.5M |
| Mar 2028 | $8.4M | $3.7M | $4.7M | $72.0M |
| Feb 2028 | $8.6M | $7.1M | $1.5M | $67.2M |
| Jan 2028 | $8.7M | $3.8M | $4.9M | $65.7M |
| Dec 2027 | $8.4M | $3.8M | $4.6M | $60.7M |
| Nov 2027 | $8.5M | $3.9M | $4.6M | $56.2M |
| Oct 2027 | $8.7M | $4.0M | $4.7M | $51.5M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $2.3M |
| Civic Energy | $2.6M |