| Droits TV | $4.1M |
| Bonus TV de Classement | $338K |
| Jour de match | $485K |
| Sponsoring | $232K |
| Merchandising | $2.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $76K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.0M |
| Salaires staff | $48K |
| Amortissement Transferts | $666K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2028 | $7.4M | $6.0M | $1.4M | $64.5M |
| Jul 2028 | $7.5M | $5.6M | $1.8M | $62.4M |
| Jun 2028 | $8.7M | $5.7M | $3.0M | $59.9M |
| May 2028 | $8.5M | $7.1M | $1.4M | $56.3M |
| Apr 2028 | $8.5M | $6.7M | $1.8M | $54.3M |
| Mar 2028 | $12.8M | $4.6M | $8.2M | $52.1M |
| Feb 2028 | $7.6M | $4.1M | $3.6M | $54.8M |
| Jan 2028 | $10.0M | $4.1M | $6.0M | $50.8M |
| Dec 2027 | $7.4M | $4.2M | $3.2M | $44.3M |
| Nov 2027 | $8.0M | $4.2M | $3.9M | $40.7M |
| Oct 2027 | $8.0M | $5.2M | $2.8M | $36.4M |
| Sep 2027 | $8.6M | $4.9M | $3.7M | $33.1M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.3M |
| Civic Energy | $1.5M |