| Droits TV | $4.8M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $331K |
| Sponsoring | $291K |
| Merchandising | $3.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $281K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $8.3M |
| Salaires staff | $61K |
| Amortissement Transferts | $419K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $143K |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2027 | $10.5M | $10.7M | $-211K | $74.9M |
| Sep 2027 | $11.0M | $7.7M | $3.3M | $74.7M |
| Aug 2027 | $11.5M | $6.2M | $5.2M | $71.5M |
| Jul 2027 | $12.7M | $5.4M | $7.3M | $108.9M |
| Jun 2027 | $24.3M | $5.5M | $18.8M | $101.6M |
| May 2027 | $11.5M | $6.8M | $4.7M | $82.6M |
| Apr 2027 | $12.0M | $5.8M | $6.1M | $77.6M |
| Mar 2027 | $11.6M | $6.7M | $4.9M | $71.2M |
| Feb 2027 | $45.3M | $6.6M | $38.7M | $66.1M |
| Jan 2027 | $12.1M | $5.9M | $6.2M | $38.9M |
| Dec 2026 | $11.7M | $5.5M | $6.2M | $32.7M |
| Nov 2026 | $12.0M | $7.2M | $4.8M | $26.4M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.6M |
| Riverstone Logistics | $1.9M |