| Droits TV | $2.7M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $101K |
| Sponsoring | $189K |
| Merchandising | $1.8M |
| Prime de Coupe | $385K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $5K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.3M |
| Salaires staff | $72K |
| Amortissement Transferts | $215K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $267K |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $6.6M | $6.1M | $524K | $52.7M |
| Jul 2027 | $17.9M | $5.4M | $12.5M | $52.0M |
| Jun 2027 | $6.5M | $6.2M | $328K | $39.3M |
| May 2027 | $6.3M | $6.5M | $-231K | $38.7M |
| Apr 2027 | $10.4M | $6.9M | $3.4M | $67.7M |
| Mar 2027 | $7.3M | $4.0M | $3.4M | $64.1M |
| Feb 2027 | $19.4M | $4.0M | $15.4M | $72.0M |
| Jan 2027 | $7.4M | $4.0M | $3.4M | $56.6M |
| Dec 2026 | $11.7M | $4.0M | $7.7M | $53.2M |
| Nov 2026 | $8.3M | $4.3M | $4.0M | $45.5M |
| Oct 2026 | $7.8M | $5.5M | $2.3M | $41.5M |
| Sep 2026 | $32.2M | $2.4M | $29.8M | $39.2M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.2M |
| Riverstone Logistics | $1.1M |