| Droits TV | $216K |
| Bonus TV de Classement | $101K |
| Jour de match | $180K |
| Sponsoring | $419K |
| Merchandising | $3.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $50K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.2M |
| Salaires staff | $63K |
| Amortissement Transferts | $111K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $947K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Févr 2028 | $4.7M | $4.3M | $320K | $13.4M |
| Janv 2028 | $4.9M | $4.1M | $740K | $13.4M |
| Déc 2027 | $4.8M | $4.0M | $785K | $12.6M |
| Nov 2027 | $4.6M | $4.1M | $507K | $11.7M |
| Oct 2027 | $4.6M | $6.6M | $-2.0M | $11.1M |
| Sept 2027 | $4.3M | $4.4M | $-120K | $13.0M |
| Août 2027 | $4.3M | $4.1M | $220K | $13.0M |
| Juil 2027 | $4.3M | $2.7M | $1.6M | $12.8M |
| Juin 2027 | $5.1M | $2.9M | $2.2M | $16.4M |
| Mai 2027 | $4.6M | $4.0M | $572K | $14.2M |
| Avr 2027 | $4.5M | $3.1M | $1.4M | $13.7M |
| Mars 2027 | $4.9M | $3.1M | $1.8M | $12.2M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $2.4M |
| Civic Energy | $2.6M |