| Droits TV | $4.0M |
| Bonus TV de Classement | $1.5M |
| Jour de match | $671K |
| Sponsoring | $232K |
| Merchandising | $2.6M |
| Prime de Coupe | $568K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $56K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.2M |
| Salaires staff | $82K |
| Amortissement Transferts | $86K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $100K |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $11.3M | $6.1M | $5.2M | $30.9M |
| Jul 2027 | $8.8M | $6.2M | $2.7M | $25.6M |
| Jun 2027 | $8.9M | $6.1M | $2.8M | $22.9M |
| May 2027 | $8.0M | $9.1M | $-1.1M | $20.0M |
| Apr 2027 | $7.7M | $5.6M | $2.1M | $21.0M |
| Mar 2027 | $9.9M | $5.2M | $4.7M | $18.8M |
| Feb 2027 | $9.2M | $4.9M | $4.4M | $37.3M |
| Jan 2027 | $16.9M | $5.3M | $11.6M | $33.1M |
| Dec 2026 | $8.8M | $4.6M | $4.2M | $21.4M |
| Nov 2026 | $9.1M | $5.0M | $4.2M | $17.2M |
| Oct 2026 | $8.8M | $12.9M | $-4.1M | $12.9M |
| Sep 2026 | $9.0M | $3.2M | $5.7M | $17.0M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.5M |
| Civic Energy | $1.3M |