| Droits TV | $4.1M |
| Bonus TV de Classement | $169K |
| Jour de match | $807K |
| Sponsoring | $242K |
| Merchandising | $2.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $5K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.5M |
| Salaires staff | $49K |
| Amortissement Transferts | $457K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $60 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $7.6M | $7.4M | $183K | $45.5M |
| Jul 2028 | $7.7M | $6.6M | $1.1M | $52.3M |
| Jun 2028 | $8.3M | $6.1M | $2.3M | $50.8M |
| May 2028 | $8.8M | $8.8M | $38K | $48.1M |
| Apr 2028 | $9.5M | $6.6M | $2.9M | $47.6M |
| Mar 2028 | $8.6M | $5.9M | $2.7M | $45.3M |
| Feb 2028 | $8.6M | $4.9M | $3.7M | $49.5M |
| Jan 2028 | $16.0M | $5.6M | $10.4M | $45.6M |
| Dec 2027 | $9.9M | $5.3M | $4.6M | $34.9M |
| Nov 2027 | $9.6M | $5.8M | $3.8M | $29.9M |
| Oct 2027 | $9.0M | $7.5M | $1.5M | $25.8M |
| Sep 2027 | $10.0M | $5.9M | $4.1M | $24.0M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.6M |
| Civic Energy | $1.3M |