| Droits TV | $3.5M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $105K |
| Sponsoring | $748K |
| Merchandising | $2.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $71K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.8M |
| Salaires staff | $89K |
| Amortissement Transferts | $191K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $80K |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Déc 2027 | $8.2M | $6.7M | $1.5M | $46.7M |
| Nov 2027 | $8.0M | $6.1M | $1.9M | $45.0M |
| Oct 2027 | $8.2M | $7.7M | $461K | $42.9M |
| Sept 2027 | $8.8M | $6.1M | $2.7M | $42.2M |
| Août 2027 | $8.6M | $5.2M | $3.4M | $39.3M |
| Juil 2027 | $11.3M | $4.5M | $6.8M | $54.6M |
| Juin 2027 | $13.1M | $5.2M | $7.9M | $49.3M |
| Mai 2027 | $7.6M | $5.4M | $2.2M | $41.3M |
| Avr 2027 | $8.6M | $4.6M | $4.0M | $39.0M |
| Mars 2027 | $8.4M | $4.9M | $3.5M | $34.9M |
| Févr 2027 | $12.0M | $11.1M | $972K | $31.3M |
| Janv 2027 | $8.7M | $5.6M | $3.1M | $30.2M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.4M |
| Riverstone Logistics | $1.4M |
| Helios Bank | $6.1M |