| Droits TV | $3.5M |
| Bonus TV de Classement | $368K |
| Jour de match | $0 |
| Sponsoring | $232K |
| Merchandising | $1.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $43K |
| Amortissement Transferts | $200K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $5.7M | $3.9M | $1.8M | $58.0M |
| Aug 2028 | $5.8M | $3.7M | $2.1M | $56.0M |
| Jul 2028 | $5.6M | $3.6M | $2.0M | $53.7M |
| Jun 2028 | $5.7M | $3.5M | $2.3M | $51.5M |
| May 2028 | $5.6M | $3.9M | $1.7M | $49.0M |
| Apr 2028 | $5.6M | $3.4M | $2.2M | $47.1M |
| Mar 2028 | $6.8M | $3.5M | $3.3M | $44.7M |
| Feb 2028 | $6.0M | $3.8M | $2.3M | $41.2M |
| Jan 2028 | $9.3M | $2.3M | $6.9M | $38.7M |
| Dec 2027 | $5.6M | $2.6M | $3.0M | $38.2M |
| Nov 2027 | $5.7M | $2.3M | $3.4M | $35.1M |
| Oct 2027 | $6.7M | $3.0M | $3.7M | $31.5M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.5M |
| Riverstone Logistics | $1.3M |