| Droits TV | $826K |
| Bonus TV de Classement | $241K |
| Jour de match | $289K |
| Sponsoring | $480K |
| Merchandising | $2.7M |
| Prime de Coupe | $505K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $10K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.2M |
| Salaires staff | $36K |
| Amortissement Transferts | $67K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $3K |
| Entretien installations | $902K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $5.0M | $4.3M | $791K | $13.2M |
| Jul 2028 | $4.4M | $3.6M | $773K | $12.4M |
| Jun 2028 | $5.2M | $3.9M | $1.3M | $11.5M |
| May 2028 | $4.1M | $4.2M | $-154K | $10.2M |
| Apr 2028 | $4.1M | $2.9M | $1.2M | $10.3M |
| Mar 2028 | $4.1M | $2.9M | $1.3M | $9.0M |
| Feb 2028 | $4.2M | $3.4M | $798K | $7.7M |
| Jan 2028 | $5.4M | $3.4M | $2.0M | $6.8M |
| Dec 2027 | $4.2M | $3.3M | $950K | $5.9M |
| Nov 2027 | $4.3M | $3.0M | $1.3M | $4.9M |
| Oct 2027 | $4.7M | $3.8M | $889K | $3.5M |
| Sep 2027 | $5.1M | $4.7M | $349K | $2.6M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $3.0M |
| Riverstone Logistics | $2.7M |