| Droits TV | $3.5M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $256K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $20K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.3M |
| Salaires staff | $58K |
| Amortissement Transferts | $44K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $340K |
| Entretien installations | $958K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $7.1M | $3.7M | $3.4M | $8.2M |
| Jul 2027 | $6.5M | $3.0M | $3.6M | $28.5M |
| Jun 2027 | $5.1M | $3.1M | $2.0M | $24.9M |
| May 2027 | $5.2M | $2.9M | $2.3M | $22.9M |
| Apr 2027 | $5.1M | $3.0M | $2.1M | $20.6M |
| Mar 2027 | $5.2M | $3.0M | $2.2M | $18.4M |
| Feb 2027 | $5.2M | $2.9M | $2.3M | $16.2M |
| Jan 2027 | $5.3M | $3.0M | $2.3M | $13.8M |
| Dec 2026 | $5.3M | $2.9M | $2.3M | $11.4M |
| Nov 2026 | $5.3M | $2.9M | $2.4M | $9.1M |
| Oct 2026 | $5.4M | $3.3M | $2.1M | $6.6M |
| Sep 2026 | $5.6M | $1.8M | $3.8M | $4.5M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.5M |
| Civic Energy | $1.6M |