| Droits TV | $1.6M |
| Bonus TV de Classement | $921K |
| Jour de match | $145K |
| Sponsoring | $105K |
| Merchandising | $818K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $57K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.7M |
| Salaires staff | $57K |
| Amortissement Transferts | $9K |
| Intérêts de la Dette | $13K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $804K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $3.6M | $3.6M | $58K | $-3.7M |
| Oct 2027 | $3.6M | $3.6M | $4K | $-3.7M |
| Sep 2027 | $3.5M | $6.2M | $-2.7M | $-3.8M |
| Aug 2027 | $3.1M | $2.8M | $349K | $-1.1M |
| Jul 2027 | $4.2M | $3.3M | $941K | $-1.0M |
| Jun 2027 | $4.2M | $3.5M | $692K | $-2.0M |
| May 2027 | $3.2M | $4.3M | $-1.2M | $-2.7M |
| Apr 2027 | $3.3M | $3.0M | $273K | $-1.5M |
| Mar 2027 | $3.5M | $3.7M | $-202K | $-1.8M |
| Feb 2027 | $4.1M | $3.8M | $301K | $-1.6M |
| Jan 2027 | $3.3M | $3.8M | $-488K | $-1.9M |
| Dec 2026 | $3.3M | $3.5M | $-244K | $-1.4M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $590K |
| Riverstone Logistics | $672K |