| Droits TV | $1.9M |
| Bonus TV de Classement | $567K |
| Jour de match | $0 |
| Sponsoring | $115K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $220K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.0M |
| Salaires staff | $72K |
| Amortissement Transferts | $81K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $959K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $4.6M | $4.1M | $494K | $1.7M |
| Jul 2027 | $3.9M | $5.2M | $-1.3M | $1.2M |
| Jun 2027 | $5.9M | $3.8M | $2.1M | $3.4M |
| May 2027 | $4.4M | $7.1M | $-2.7M | $1.3M |
| Apr 2027 | $4.0M | $5.4M | $-1.4M | $4.0M |
| Mar 2027 | $4.0M | $5.1M | $-1.1M | $5.2M |
| Feb 2027 | $5.8M | $5.3M | $435K | $6.3M |
| Jan 2027 | $4.5M | $5.2M | $-689K | $5.8M |
| Dec 2026 | $4.0M | $5.1M | $-1.1M | $6.4M |
| Nov 2026 | $4.1M | $5.7M | $-1.5M | $7.4M |
| Oct 2026 | $4.3M | $11.4M | $-7.1M | $8.9M |
| Sep 2026 | $7.6M | $3.8M | $3.8M | $16.0M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $757K |
| Riverstone Logistics | $626K |