| Droits TV | $3.8M |
| Bonus TV de Classement | $950K |
| Jour de match | $0 |
| Sponsoring | $243K |
| Merchandising | $3.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.8M |
| Salaires staff | $88K |
| Amortissement Transferts | $38K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $8.0M | $5.4M | $2.5M | $32.1M |
| Jul 2027 | $11.1M | $4.8M | $6.3M | $53.3M |
| Jun 2027 | $8.1M | $4.8M | $3.3M | $46.9M |
| May 2027 | $8.1M | $7.5M | $605K | $43.6M |
| Apr 2027 | $8.3M | $4.7M | $3.5M | $42.9M |
| Mar 2027 | $8.1M | $4.8M | $3.3M | $39.4M |
| Feb 2027 | $8.7M | $5.1M | $3.6M | $36.0M |
| Jan 2027 | $9.1M | $5.3M | $3.7M | $32.4M |
| Dec 2026 | $9.5M | $4.9M | $4.6M | $28.6M |
| Nov 2026 | $9.1M | $5.0M | $4.0M | $24.0M |
| Oct 2026 | $9.1M | $6.3M | $2.8M | $19.9M |
| Sep 2026 | $10.1M | $3.5M | $6.5M | $17.1M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.5M |
| Civic Energy | $1.4M |