| Droits TV | $2.1M |
| Bonus TV de Classement | $912K |
| Jour de match | $0 |
| Sponsoring | $121K |
| Merchandising | $1.4M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.0M |
| Salaires staff | $81K |
| Amortissement Transferts | $46K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $973K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $4.5M | $3.1M | $1.4M | $23.5M |
| Jul 2027 | $5.2M | $3.2M | $2.0M | $22.0M |
| Jun 2027 | $6.6M | $3.1M | $3.5M | $20.0M |
| May 2027 | $4.4M | $3.5M | $966K | $16.5M |
| Apr 2027 | $4.6M | $3.1M | $1.5M | $15.5M |
| Mar 2027 | $4.7M | $3.6M | $1.1M | $13.9M |
| Feb 2027 | $4.8M | $3.7M | $1.1M | $12.8M |
| Jan 2027 | $6.0M | $3.6M | $2.3M | $13.8M |
| Dec 2026 | $4.5M | $3.5M | $1.1M | $11.5M |
| Nov 2026 | $4.6M | $3.7M | $968K | $10.4M |
| Oct 2026 | $4.4M | $6.5M | $-2.1M | $9.4M |
| Sep 2026 | $7.4M | $2.2M | $5.2M | $11.6M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $766K |
| Civic Energy | $688K |