| Droits TV | $3.8M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $0 |
| Sponsoring | $250K |
| Merchandising | $2.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.5M |
| Salaires staff | $90K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $8.3M | $4.0M | $4.2M | $52.7M |
| Jan 2027 | $13.0M | $4.0M | $9.1M | $48.5M |
| Dec 2026 | $8.3M | $4.0M | $4.3M | $39.4M |
| Nov 2026 | $9.0M | $4.0M | $5.0M | $35.1M |
| Oct 2026 | $8.9M | $7.5M | $1.4M | $30.1M |
| Sep 2026 | $13.4M | $3.8M | $9.7M | $28.7M |
| Aug 2026 | $0 | $0 | $0 | $19.0M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.4M |
| Civic Energy | $1.6M |