| Droits TV | $3.7M |
| Bonus TV de Classement | $282K |
| Jour de match | $0 |
| Sponsoring | $239K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $63K |
| Amortissement Transferts | $36K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2028 | $5.8M | $3.9M | $1.9M | $54.5M |
| Mar 2028 | $7.2M | $3.2M | $4.0M | $52.6M |
| Feb 2028 | $5.9M | $3.2M | $2.7M | $49.3M |
| Jan 2028 | $6.1M | $3.6M | $2.5M | $46.6M |
| Dec 2027 | $7.2M | $3.5M | $3.7M | $44.1M |
| Nov 2027 | $6.3M | $3.6M | $2.6M | $40.4M |
| Oct 2027 | $6.2M | $3.9M | $2.3M | $37.7M |
| Sep 2027 | $6.2M | $4.4M | $1.8M | $35.4M |
| Aug 2027 | $5.9M | $3.4M | $2.5M | $34.1M |
| Jul 2027 | $6.1M | $3.3M | $2.8M | $31.5M |
| Jun 2027 | $6.3M | $3.5M | $2.8M | $28.7M |
| May 2027 | $6.6M | $3.5M | $3.1M | $25.9M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.5M |
| Riverstone Logistics | $1.3M |