| Droits TV | $2.6M |
| Bonus TV de Classement | $989K |
| Jour de match | $92K |
| Sponsoring | $180K |
| Merchandising | $1.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $284K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.0M |
| Salaires staff | $64K |
| Amortissement Transferts | $24K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $223K |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2028 | $5.6M | $4.4M | $1.2M | $15.3M |
| Jan 2028 | $5.7M | $3.5M | $2.3M | $14.0M |
| Dec 2027 | $5.9M | $3.7M | $2.2M | $11.7M |
| Nov 2027 | $5.6M | $3.7M | $1.9M | $9.6M |
| Oct 2027 | $5.8M | $5.6M | $297K | $7.6M |
| Sep 2027 | $5.2M | $3.9M | $1.3M | $7.3M |
| Aug 2027 | $10.6M | $4.6M | $6.0M | $35.1M |
| Jul 2027 | $5.3M | $3.1M | $2.2M | $29.1M |
| Jun 2027 | $7.7M | $2.8M | $4.9M | $27.1M |
| May 2027 | $5.0M | $4.8M | $259K | $22.2M |
| Apr 2027 | $5.0M | $2.7M | $2.3M | $21.9M |
| Mar 2027 | $5.1M | $3.1M | $2.0M | $19.7M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.0M |
| Civic Energy | $1.1M |