| Droits TV | $5.1M |
| Bonus TV de Classement | $765K |
| Jour de match | $263K |
| Sponsoring | $298K |
| Merchandising | $2.4M |
| Prime de Coupe | $1.4M |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.4M |
| Salaires staff | $59K |
| Amortissement Transferts | $9K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $10.3M | $6.9M | $3.4M | $168.6M |
| Sep 2029 | $8.9M | $8.6M | $226K | $165.2M |
| Aug 2029 | $9.6M | $10.0M | $-397K | $165.0M |
| Jul 2029 | $9.0M | $8.8M | $109K | $165.4M |
| Jun 2029 | $9.7M | $6.9M | $2.7M | $165.3M |
| May 2029 | $9.7M | $7.6M | $2.1M | $162.5M |
| Apr 2029 | $9.9M | $8.1M | $1.8M | $160.4M |
| Mar 2029 | $10.2M | $7.0M | $3.1M | $158.6M |
| Feb 2029 | $9.7M | $8.1M | $1.6M | $155.5M |
| Jan 2029 | $12.9M | $5.9M | $7.0M | $163.7M |
| Dec 2028 | $9.9M | $6.7M | $3.2M | $156.6M |
| Nov 2028 | $9.8M | $5.4M | $4.4M | $153.4M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.2M |
| Civic Energy | $1.4M |