| Droits TV | $833K |
| Bonus TV de Classement | $200K |
| Jour de match | $1.8M |
| Sponsoring | $513K |
| Merchandising | $7.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $44K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.9M |
| Salaires staff | $84K |
| Amortissement Transferts | $554K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $670K |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $10.3M | $8.0M | $2.4M | $44.3M |
| Janv 2028 | $12.1M | $7.4M | $4.7M | $43.6M |
| Déc 2027 | $12.4M | $7.1M | $5.3M | $38.4M |
| Nov 2027 | $10.0M | $7.1M | $2.9M | $32.6M |
| Oct 2027 | $10.1M | $12.2M | $-2.1M | $29.2M |
| Sept 2027 | $25.1M | $8.0M | $17.1M | $30.7M |
| Août 2027 | $11.6M | $5.3M | $6.3M | $49.2M |
| Juil 2027 | $10.5M | $5.1M | $5.4M | $57.1M |
| Juin 2027 | $10.5M | $5.9M | $4.6M | $54.8M |
| Mai 2027 | $10.4M | $6.1M | $4.3M | $50.0M |
| Avr 2027 | $11.2M | $6.2M | $5.1M | $45.5M |
| Mars 2027 | $10.9M | $6.5M | $4.4M | $40.2M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $2.9M |
| Civic Energy | $3.2M |