| Droits TV | $3.1M |
| Bonus TV de Classement | $1.6M |
| Jour de match | $903K |
| Sponsoring | $201K |
| Merchandising | $3.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.5M |
| Salaires staff | $17K |
| Amortissement Transferts | $468K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2030 | $9.2M | $7.6M | $1.6M | $63.9M |
| Dec 2029 | $8.8M | $8.1M | $693K | $61.8M |
| Nov 2029 | $9.4M | $9.1M | $280K | $60.7M |
| Oct 2029 | $8.4M | $8.3M | $82K | $59.9M |
| Sep 2029 | $8.5M | $6.8M | $1.6M | $59.4M |
| Aug 2029 | $22.3M | $7.1M | $15.2M | $58.7M |
| Jul 2029 | $8.4M | $6.1M | $2.3M | $45.2M |
| Jun 2029 | $11.3M | $5.7M | $5.6M | $45.9M |
| May 2029 | $8.1M | $7.4M | $679K | $39.9M |
| Apr 2029 | $8.6M | $6.1M | $2.6M | $38.8M |
| Mar 2029 | $8.5M | $7.0M | $1.6M | $35.9M |
| Feb 2029 | $8.7M | $7.6M | $1.1M | $34.0M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.1M |
| Civic Energy | $1.3M |