| Droits TV | $3.6M |
| Bonus TV de Classement | $1.9M |
| Jour de match | $0 |
| Sponsoring | $245K |
| Merchandising | $2.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $131K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $7.8M |
| Salaires staff | $45K |
| Amortissement Transferts | $359K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2028 | $8.0M | $9.6M | $-1.6M | $36.1M |
| Apr 2028 | $7.3M | $5.9M | $1.4M | $37.3M |
| Mar 2028 | $8.1M | $4.5M | $3.6M | $35.6M |
| Feb 2028 | $7.2M | $3.8M | $3.3M | $46.1M |
| Jan 2028 | $7.4M | $3.8M | $3.6M | $42.7M |
| Dec 2027 | $10.5M | $3.9M | $6.6M | $39.0M |
| Nov 2027 | $7.6M | $4.3M | $3.3M | $32.3M |
| Oct 2027 | $7.5M | $4.8M | $2.7M | $28.9M |
| Sep 2027 | $8.2M | $5.1M | $3.1M | $26.1M |
| Aug 2027 | $8.1M | $4.4M | $3.7M | $22.9M |
| Jul 2027 | $8.5M | $4.3M | $4.2M | $19.1M |
| Jun 2027 | $8.6M | $4.4M | $4.1M | $15.2M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.6M |
| Civic Energy | $1.3M |