| Droits TV | $842K |
| Bonus TV de Classement | $206K |
| Jour de match | $97K |
| Sponsoring | $454K |
| Merchandising | $3.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $170K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.4M |
| Salaires staff | $41K |
| Amortissement Transferts | $247K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $24K |
| Entretien installations | $931K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2028 | $5.2M | $6.6M | $-1.4M | $6.9M |
| Nov 2028 | $5.3M | $6.1M | $-798K | $8.0M |
| Oct 2028 | $5.3M | $6.4M | $-1.1M | $8.6M |
| Sep 2028 | $5.1M | $5.3M | $-274K | $9.4M |
| Aug 2028 | $5.6M | $5.1M | $441K | $11.0M |
| Jul 2028 | $16.5M | $5.3M | $11.3M | $13.4M |
| Jun 2028 | $5.2M | $5.2M | $36K | $3.1M |
| May 2028 | $5.2M | $5.9M | $-708K | $3.0M |
| Apr 2028 | $4.9M | $5.3M | $-406K | $3.5M |
| Mar 2028 | $5.0M | $5.6M | $-597K | $3.8M |
| Feb 2028 | $6.9M | $6.6M | $278K | $4.3M |
| Jan 2028 | $5.1M | $5.6M | $-478K | $9.2M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $2.8M |
| Civic Energy | $2.6M |