| Droits TV | $824K |
| Bonus TV de Classement | $246K |
| Jour de match | $262K |
| Sponsoring | $451K |
| Merchandising | $5.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $72K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.6M |
| Salaires staff | $84K |
| Amortissement Transferts | $258K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $7.2M | $7.2M | $-33K | $7.5M |
| Sep 2027 | $10.7M | $6.0M | $4.7M | $7.3M |
| Aug 2027 | $7.3M | $4.8M | $2.4M | $13.9M |
| Jul 2027 | $7.2M | $4.7M | $2.5M | $11.4M |
| Jun 2027 | $7.9M | $5.3M | $2.6M | $9.0M |
| May 2027 | $7.5M | $8.1M | $-598K | $6.3M |
| Apr 2027 | $7.6M | $5.9M | $1.7M | $6.8M |
| Mar 2027 | $7.7M | $5.4M | $2.3M | $5.1M |
| Feb 2027 | $8.0M | $15.6M | $-7.6M | $2.7M |
| Jan 2027 | $8.0M | $5.2M | $2.8M | $10.9M |
| Dec 2026 | $8.4M | $5.1M | $3.3M | $8.1M |
| Nov 2026 | $8.0M | $5.4M | $2.6M | $4.7M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $2.5M |
| Civic Energy | $2.9M |