| Droits TV | $3.8M |
| Bonus TV de Classement | $2.1M |
| Jour de match | $767K |
| Sponsoring | $671K |
| Merchandising | $4.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $104K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $22.1M |
| Salaires staff | $55K |
| Amortissement Transferts | $1.9M |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $84K |
| Entretien installations | $1.9M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sept 2029 | $11.4M | $26.0M | $-14.6M | $17.6M |
| Août 2029 | $13.5M | $10.0M | $3.5M | $33.3M |
| Juil 2029 | $11.8M | $10.1M | $1.7M | $59.4M |
| Juin 2029 | $11.5M | $11.1M | $459K | $56.5M |
| Mai 2029 | $12.3M | $12.7M | $-413K | $54.7M |
| Avr 2029 | $12.3M | $11.0M | $1.3M | $53.9M |
| Mars 2029 | $11.8M | $8.0M | $3.8M | $53.2M |
| Févr 2029 | $10.8M | $8.1M | $2.7M | $54.1M |
| Janv 2029 | $19.7M | $9.7M | $10.0M | $50.3M |
| Déc 2028 | $11.3M | $8.5M | $2.8M | $39.2M |
| Nov 2028 | $11.8M | $8.7M | $3.0M | $35.2M |
| Oct 2028 | $11.7M | $11.5M | $290K | $31.1M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.8M |
| Vanguard Industries | $6.2M |