| Droits TV | $2.2M |
| Bonus TV de Classement | $844K |
| Jour de match | $0 |
| Sponsoring | $120K |
| Merchandising | $1.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.9M |
| Salaires staff | $92K |
| Amortissement Transferts | $115K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2027 | $5.0M | $4.2M | $842K | $27.9M |
| Jul 2027 | $8.9M | $4.0M | $4.9M | $26.9M |
| Jun 2027 | $6.8M | $3.9M | $2.9M | $23.1M |
| May 2027 | $5.0M | $4.6M | $434K | $20.1M |
| Apr 2027 | $5.5M | $3.9M | $1.6M | $19.6M |
| Mar 2027 | $6.5M | $4.4M | $2.1M | $17.9M |
| Feb 2027 | $6.9M | $4.9M | $2.0M | $15.7M |
| Jan 2027 | $6.1M | $4.5M | $1.6M | $13.6M |
| Dec 2026 | $5.8M | $4.1M | $1.7M | $12.0M |
| Nov 2026 | $5.2M | $4.2M | $1.1M | $10.2M |
| Oct 2026 | $5.1M | $6.4M | $-1.3M | $9.0M |
| Sep 2026 | $5.0M | $2.8M | $2.1M | $10.2M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $735K |
| Civic Energy | $701K |