| Droits TV | $4.0M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $0 |
| Sponsoring | $258K |
| Merchandising | $2.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $25K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.2M |
| Salaires staff | $54K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $206K |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2028 | $7.9M | $4.9M | $3.0M | $55.8M |
| Feb 2028 | $9.0M | $5.7M | $3.3M | $52.7M |
| Jan 2028 | $8.2M | $4.1M | $4.1M | $49.4M |
| Dec 2027 | $8.5M | $4.7M | $3.8M | $45.4M |
| Nov 2027 | $7.9M | $4.8M | $3.1M | $41.6M |
| Oct 2027 | $7.5M | $6.8M | $650K | $38.5M |
| Sep 2027 | $8.5M | $6.0M | $2.5M | $37.8M |
| Aug 2027 | $11.4M | $4.5M | $6.9M | $35.3M |
| Jul 2027 | $10.6M | $4.3M | $6.3M | $79.1M |
| Jun 2027 | $24.4M | $4.3M | $20.1M | $72.8M |
| May 2027 | $9.1M | $4.6M | $4.5M | $52.7M |
| Apr 2027 | $9.2M | $4.1M | $5.1M | $48.2M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.5M |
| Civic Energy | $1.6M |