| Droits TV | $3.7M |
| Bonus TV de Classement | $1.8M |
| Jour de match | $0 |
| Sponsoring | $107K |
| Merchandising | $1.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $110K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.5M |
| Salaires staff | $58K |
| Amortissement Transferts | $49K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juil 2028 | $7.5M | $5.0M | $2.6M | $38.5M |
| Juin 2028 | $13.0M | $5.3M | $7.7M | $37.5M |
| Mai 2028 | $7.5M | $5.0M | $2.5M | $29.7M |
| Avr 2028 | $7.4M | $4.6M | $2.8M | $27.2M |
| Mars 2028 | $8.3M | $7.4M | $898K | $24.3M |
| Févr 2028 | $8.7M | $5.4M | $3.3M | $23.4M |
| Janv 2028 | $8.1M | $5.5M | $2.6M | $20.0M |
| Déc 2027 | $7.4M | $5.1M | $2.3M | $17.4M |
| Nov 2027 | $7.1M | $5.5M | $1.5M | $15.0M |
| Oct 2027 | $6.3M | $7.5M | $-1.2M | $13.4M |
| Sept 2027 | $7.4M | $5.8M | $1.6M | $14.6M |
| Août 2027 | $8.3M | $4.8M | $3.5M | $12.9M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.3M |
| Civic Energy | $1.5M |