| Droits TV | $3.2M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $0 |
| Sponsoring | $193K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.2M |
| Salaires staff | $65K |
| Amortissement Transferts | $13K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2027 | $6.1M | $3.4M | $2.7M | $28.9M |
| Jun 2027 | $9.8M | $3.5M | $6.3M | $29.5M |
| May 2027 | $5.9M | $3.5M | $2.4M | $23.2M |
| Apr 2027 | $6.0M | $4.1M | $1.8M | $20.7M |
| Mar 2027 | $5.8M | $4.1M | $1.7M | $18.9M |
| Feb 2027 | $6.2M | $3.9M | $2.2M | $17.2M |
| Jan 2027 | $6.0M | $3.7M | $2.3M | $14.9M |
| Dec 2026 | $5.8M | $3.6M | $2.2M | $12.6M |
| Nov 2026 | $5.9M | $3.6M | $2.3M | $10.4M |
| Oct 2026 | $6.5M | $6.9M | $-335K | $8.1M |
| Sep 2026 | $8.9M | $3.0M | $5.9M | $8.4M |
| Aug 2026 | $0 | $0 | $0 | $3.2M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.2M |
| Civic Energy | $1.1M |