| Droits TV | $6.9M |
| Bonus TV de Classement | $909K |
| Jour de match | $0 |
| Sponsoring | $325K |
| Merchandising | $2.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $320K |
| Indemnités de Prêt (Revenu) | $37K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.3M |
| Salaires staff | $73K |
| Amortissement Transferts | $151K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $1K |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2028 | $20.7M | $6.1M | $14.6M | $47.3M |
| Dec 2027 | $9.5M | $7.8M | $1.7M | $33.1M |
| Nov 2027 | $9.6M | $6.6M | $3.0M | $31.2M |
| Oct 2027 | $9.6M | $8.0M | $1.7M | $28.1M |
| Sep 2027 | $10.0M | $7.7M | $2.4M | $26.2M |
| Aug 2027 | $11.3M | $7.2M | $4.0M | $23.7M |
| Jul 2027 | $11.6M | $6.9M | $4.6M | $23.6M |
| Jun 2027 | $10.2M | $6.7M | $3.5M | $22.0M |
| May 2027 | $9.4M | $7.9M | $1.5M | $18.5M |
| Apr 2027 | $9.9M | $6.2M | $3.6M | $17.0M |
| Mar 2027 | $10.2M | $6.9M | $3.3M | $13.3M |
| Feb 2027 | $11.1M | $6.4M | $4.7M | $10.0M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.8M |
| Riverstone Logistics | $2.1M |