| Droits TV | $2.9M |
| Bonus TV de Classement | $559K |
| Jour de match | $0 |
| Sponsoring | $139K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $3.2M |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.9M |
| Salaires staff | $51K |
| Amortissement Transferts | $36K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $907K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Apr 2029 | $7.9M | $4.9M | $3.0M | $126.8M |
| Mar 2029 | $8.0M | $5.0M | $2.9M | $123.7M |
| Feb 2029 | $5.2M | $5.1M | $54K | $120.8M |
| Jan 2029 | $12.8M | $4.7M | $8.1M | $120.7M |
| Dec 2028 | $17.0M | $5.6M | $11.4M | $112.5M |
| Nov 2028 | $19.8M | $5.8M | $14.0M | $101.1M |
| Oct 2028 | $10.0M | $6.0M | $4.0M | $87.0M |
| Sep 2028 | $25.0M | $4.8M | $20.2M | $83.0M |
| Aug 2028 | $5.9M | $4.7M | $1.2M | $62.8M |
| Jul 2028 | $8.3M | $4.9M | $3.3M | $61.6M |
| Jun 2028 | $11.9M | $3.8M | $8.1M | $58.2M |
| May 2028 | $5.9M | $5.2M | $755K | $50.0M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.3M |
| Westside Builders | $320K |