| Droits TV | $6.4M |
| Bonus TV de Classement | $1.0M |
| Jour de match | $228K |
| Sponsoring | $498K |
| Merchandising | $3.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.8M |
| Salaires staff | $68K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $11.5M | $5.6M | $5.8M | $103.1M |
| Oct 2027 | $12.2M | $6.4M | $5.8M | $97.3M |
| Sep 2027 | $13.6M | $5.7M | $7.8M | $91.4M |
| Aug 2027 | $13.3M | $5.5M | $7.7M | $83.6M |
| Jul 2027 | $14.2M | $5.7M | $8.5M | $75.9M |
| Jun 2027 | $13.5M | $5.7M | $7.8M | $67.3M |
| May 2027 | $13.6M | $6.1M | $7.4M | $59.5M |
| Apr 2027 | $14.3M | $5.9M | $8.4M | $52.1M |
| Mar 2027 | $12.2M | $6.0M | $6.2M | $43.7M |
| Feb 2027 | $11.5M | $6.4M | $5.1M | $52.6M |
| Jan 2027 | $17.4M | $5.2M | $12.2M | $47.5M |
| Dec 2026 | $11.5M | $4.2M | $7.4M | $35.3M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $3.0M |
| Riverstone Logistics | $3.0M |