| Droits TV | $4.7M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $456K |
| Sponsoring | $272K |
| Merchandising | $2.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $71K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.6M |
| Salaires staff | $67K |
| Amortissement Transferts | $190K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $18K |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $8.6M | $6.3M | $2.3M | $56.6M |
| Nov 2028 | $8.9M | $6.2M | $2.7M | $54.2M |
| Oct 2028 | $8.3M | $7.4M | $927K | $51.3M |
| Sep 2028 | $10.2M | $7.3M | $2.9M | $50.1M |
| Aug 2028 | $8.8M | $9.4M | $-612K | $47.1M |
| Jul 2028 | $14.2M | $5.8M | $8.4M | $47.6M |
| Jun 2028 | $8.4M | $5.5M | $2.9M | $40.6M |
| May 2028 | $8.4M | $7.1M | $1.4M | $37.5M |
| Apr 2028 | $8.4M | $6.0M | $2.4M | $36.0M |
| Mar 2028 | $8.8M | $7.6M | $1.2M | $33.4M |
| Feb 2028 | $9.2M | $6.7M | $2.5M | $32.0M |
| Jan 2028 | $9.2M | $6.2M | $3.0M | $29.4M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.7M |
| Civic Energy | $1.6M |