| Droits TV | $3.4M |
| Bonus TV de Classement | $839K |
| Jour de match | $213K |
| Sponsoring | $218K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $295K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $79K |
| Amortissement Transferts | $58K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $14K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2027 | $6.5M | $3.4M | $3.1M | $19.4M |
| Jan 2027 | $6.2M | $3.6M | $2.7M | $16.3M |
| Dec 2026 | $6.1M | $3.4M | $2.7M | $13.6M |
| Nov 2026 | $6.6M | $3.6M | $3.0M | $10.8M |
| Oct 2026 | $6.4M | $5.1M | $1.3M | $7.8M |
| Sep 2026 | $7.6M | $2.7M | $5.0M | $6.4M |
| Aug 2026 | $0 | $0 | $0 | $4.4M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.2M |
| Civic Energy | $1.4M |