| Droits TV | $5.6M |
| Bonus TV de Classement | $383K |
| Jour de match | $0 |
| Sponsoring | $402K |
| Merchandising | $2.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $8.1M |
| Salaires staff | $47K |
| Amortissement Transferts | $764K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2028 | $9.1M | $10.4M | $-1.3M | $8.2M |
| Jun 2028 | $13.9M | $7.3M | $6.6M | $8.7M |
| May 2028 | $9.3M | $9.7M | $-416K | $15.7M |
| Apr 2028 | $9.7M | $9.1M | $596K | $15.6M |
| Mar 2028 | $9.7M | $9.8M | $-80K | $14.6M |
| Feb 2028 | $9.4M | $14.4M | $-5.0M | $14.2M |
| Jan 2028 | $9.4M | $10.1M | $-688K | $18.8M |
| Dec 2027 | $9.4M | $10.0M | $-638K | $19.0M |
| Nov 2027 | $9.6M | $10.1M | $-524K | $19.2M |
| Oct 2027 | $9.9M | $10.8M | $-905K | $19.2M |
| Sep 2027 | $12.4M | $14.2M | $-1.8M | $19.6M |
| Aug 2027 | $12.5M | $6.1M | $6.4M | $46.5M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $2.3M |
| Riverstone Logistics | $2.5M |