| Droits TV | $3.9M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $11K |
| Sponsoring | $270K |
| Merchandising | $2.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $62K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.5M |
| Salaires staff | $54K |
| Amortissement Transferts | $355K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $7.6M | $6.1M | $1.5M | $71.8M |
| Nov 2028 | $7.6M | $5.8M | $1.8M | $69.9M |
| Oct 2028 | $7.4M | $6.5M | $905K | $67.8M |
| Sep 2028 | $7.3M | $5.7M | $1.6M | $66.5M |
| Aug 2028 | $7.3M | $5.6M | $1.7M | $66.3M |
| Jul 2028 | $12.4M | $6.1M | $6.3M | $67.6M |
| Jun 2028 | $11.6M | $4.6M | $7.1M | $70.1M |
| May 2028 | $7.7M | $6.2M | $1.5M | $62.9M |
| Apr 2028 | $7.8M | $5.2M | $2.6M | $61.3M |
| Mar 2028 | $7.8M | $5.0M | $2.8M | $58.6M |
| Feb 2028 | $9.1M | $5.9M | $3.2M | $55.7M |
| Jan 2028 | $8.1M | $5.1M | $3.0M | $52.4M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.5M |
| Civic Energy | $1.8M |