| Droits TV | $7.2M |
| Bonus TV de Classement | $0 |
| Jour de match | $438K |
| Sponsoring | $473K |
| Merchandising | $5.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $20K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $8.1M |
| Salaires staff | $35K |
| Amortissement Transferts | $406K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $350K |
| Entretien installations | $2.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Feb 2030 | $13.4M | $10.9M | $2.5M | $124.6M |
| Jan 2030 | $13.9M | $9.8M | $4.1M | $121.8M |
| Dec 2029 | $13.5M | $10.9M | $2.6M | $117.3M |
| Nov 2029 | $13.9M | $9.8M | $4.1M | $114.6M |
| Oct 2029 | $14.6M | $15.8M | $-1.2M | $110.2M |
| Sep 2029 | $7.6M | $8.1M | $-591K | $110.9M |
| Aug 2029 | $12.4M | $8.5M | $3.9M | $111.1M |
| Jul 2029 | $16.1M | $8.9M | $7.2M | $106.8M |
| Jun 2029 | $12.6M | $8.7M | $3.9M | $99.2M |
| May 2029 | $12.7M | $10.9M | $1.8M | $101.9M |
| Apr 2029 | $12.1M | $9.2M | $2.9M | $99.8M |
| Mar 2029 | $12.0M | $8.2M | $3.8M | $96.7M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $3.2M |
| Beacon Telecom | $2.4M |