| Droits TV | $865K |
| Bonus TV de Classement | $233K |
| Jour de match | $0 |
| Sponsoring | $491K |
| Merchandising | $5.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.4M |
| Salaires staff | $61K |
| Amortissement Transferts | $684K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $85K |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $7.0M | $7.5M | $-525K | $11.2M |
| Aug 2028 | $6.9M | $6.4M | $513K | $12.5M |
| Jul 2028 | $7.2M | $5.3M | $1.9M | $23.0M |
| Jun 2028 | $7.6M | $4.8M | $2.8M | $27.7M |
| May 2028 | $7.9M | $7.3M | $613K | $24.7M |
| Apr 2028 | $7.6M | $5.0M | $2.6M | $23.7M |
| Mar 2028 | $8.3M | $4.9M | $3.5M | $20.8M |
| Feb 2028 | $8.0M | $5.0M | $3.1M | $17.0M |
| Jan 2028 | $8.3M | $4.2M | $4.1M | $26.8M |
| Dec 2027 | $8.3M | $5.7M | $2.6M | $22.6M |
| Nov 2027 | $8.1M | $4.3M | $3.8M | $20.1M |
| Oct 2027 | $8.0M | $5.6M | $2.4M | $16.2M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $3.0M |
| Civic Energy | $2.9M |