| Droits TV | $7.7M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $0 |
| Sponsoring | $165K |
| Merchandising | $3.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $1.1M |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.9M |
| Salaires staff | $60K |
| Amortissement Transferts | $76K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $168K |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Janv 2028 | $14.2M | $5.9M | $8.3M | $93.8M |
| Déc 2027 | $10.4M | $5.8M | $4.7M | $86.0M |
| Nov 2027 | $10.8M | $6.9M | $3.9M | $81.3M |
| Oct 2027 | $10.3M | $7.6M | $2.8M | $77.3M |
| Sept 2027 | $10.5M | $6.8M | $3.7M | $74.5M |
| Août 2027 | $9.7M | $6.3M | $3.4M | $70.7M |
| Juil 2027 | $10.5M | $6.9M | $3.6M | $69.1M |
| Juin 2027 | $10.1M | $6.7M | $3.4M | $65.4M |
| Mai 2027 | $10.6M | $8.3M | $2.3M | $62.0M |
| Avr 2027 | $11.2M | $6.4M | $4.9M | $59.6M |
| Mars 2027 | $11.1M | $6.5M | $4.6M | $54.7M |
| Févr 2027 | $10.6M | $6.0M | $4.6M | $50.1M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $2.0M |
| Civic Energy | $2.4M |