| Droits TV | $715K |
| Bonus TV de Classement | $384K |
| Jour de match | $0 |
| Sponsoring | $373K |
| Merchandising | $3.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $142K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.8M |
| Salaires staff | $30K |
| Amortissement Transferts | $125K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $260K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2028 | $5.4M | $7.3M | $-1.8M | $74.6M |
| Aug 2028 | $5.3M | $5.5M | $-225K | $103.5M |
| Jul 2028 | $9.4M | $5.1M | $4.3M | $103.6M |
| Jun 2028 | $11.5M | $5.1M | $6.4M | $102.2M |
| May 2028 | $9.2M | $8.2M | $1.0M | $95.8M |
| Apr 2028 | $9.6M | $5.7M | $3.9M | $94.7M |
| Mar 2028 | $9.7M | $5.3M | $4.4M | $90.7M |
| Feb 2028 | $9.9M | $7.4M | $2.6M | $86.2M |
| Jan 2028 | $10.1M | $5.5M | $4.6M | $83.6M |
| Dec 2027 | $9.8M | $6.1M | $3.6M | $78.9M |
| Nov 2027 | $9.4M | $5.3M | $4.1M | $75.2M |
| Oct 2027 | $9.4M | $7.1M | $2.3M | $71.1M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $2.3M |
| Civic Energy | $2.2M |