| Droits TV | $7.2M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $801K |
| Sponsoring | $495K |
| Merchandising | $4.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.1M |
| Salaires staff | $85K |
| Amortissement Transferts | $180K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $2.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2027 | $14.5M | $6.5M | $8.0M | $129.6M |
| Oct 2027 | $14.4M | $9.0M | $5.3M | $121.5M |
| Sep 2027 | $16.1M | $7.4M | $8.7M | $116.0M |
| Aug 2027 | $19.1M | $6.7M | $12.4M | $107.1M |
| Jul 2027 | $19.4M | $7.6M | $11.8M | $103.7M |
| Jun 2027 | $14.4M | $6.5M | $7.9M | $92.1M |
| May 2027 | $14.1M | $6.1M | $8.0M | $84.2M |
| Apr 2027 | $15.7M | $6.0M | $9.7M | $101.5M |
| Mar 2027 | $16.1M | $6.1M | $10.0M | $91.8M |
| Feb 2027 | $15.1M | $6.4M | $8.6M | $81.8M |
| Jan 2027 | $29.5M | $6.8M | $22.6M | $73.2M |
| Dec 2026 | $19.9M | $7.0M | $12.9M | $50.5M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $2.9M |
| Riverstone Logistics | $3.1M |