| Droits TV | $861K |
| Bonus TV de Classement | $412K |
| Jour de match | $1.1M |
| Sponsoring | $434K |
| Merchandising | $8.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $56K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.1M |
| Salaires staff | $88K |
| Amortissement Transferts | $379K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $101K |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2028 | $10.9M | $6.5M | $4.4M | $78.5M |
| Mar 2028 | $12.8M | $6.5M | $6.3M | $73.7M |
| Feb 2028 | $10.9M | $5.9M | $5.1M | $67.0M |
| Jan 2028 | $12.4M | $5.2M | $7.1M | $75.6M |
| Dec 2027 | $12.1M | $5.6M | $6.5M | $68.4M |
| Nov 2027 | $11.6M | $5.0M | $6.5M | $61.8M |
| Oct 2027 | $10.4M | $4.9M | $5.6M | $55.2M |
| Sep 2027 | $9.7M | $4.7M | $5.0M | $49.5M |
| Aug 2027 | $10.4M | $4.4M | $6.0M | $96.7M |
| Jul 2027 | $15.9M | $4.4M | $11.5M | $90.6M |
| Jun 2027 | $11.8M | $5.5M | $6.4M | $79.1M |
| May 2027 | $12.2M | $4.7M | $7.5M | $72.6M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $2.7M |
| Civic Energy | $2.5M |