| Droits TV | $5.6M |
| Bonus TV de Classement | $1.1M |
| Jour de match | $0 |
| Sponsoring | $361K |
| Merchandising | $2.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.6M |
| Salaires staff | $50K |
| Amortissement Transferts | $19K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $330K |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $11.8M | $5.6M | $6.3M | $61.5M |
| Jul 2027 | $16.9M | $5.5M | $11.4M | $63.8M |
| Jun 2027 | $16.8M | $5.2M | $11.5M | $52.4M |
| May 2027 | $9.4M | $5.2M | $4.2M | $40.8M |
| Apr 2027 | $9.5M | $5.6M | $3.9M | $36.7M |
| Mar 2027 | $9.2M | $5.9M | $3.4M | $32.9M |
| Feb 2027 | $9.9M | $6.2M | $3.7M | $29.5M |
| Jan 2027 | $9.6M | $5.5M | $4.1M | $26.7M |
| Dec 2026 | $10.4M | $5.3M | $5.1M | $22.5M |
| Nov 2026 | $11.9M | $5.4M | $6.5M | $17.4M |
| Oct 2026 | $10.7M | $9.4M | $1.3M | $11.0M |
| Sep 2026 | $9.6M | $3.7M | $5.9M | $9.7M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $2.1M |
| Civic Energy | $2.3M |