| Droits TV | $6.2M |
| Bonus TV de Classement | $3.0M |
| Jour de match | $156K |
| Sponsoring | $481K |
| Merchandising | $3.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $7.1M |
| Salaires staff | $35K |
| Amortissement Transferts | $94K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $19K |
| Entretien installations | $2.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2029 | $13.6M | $9.3M | $4.3M | $206.0M |
| Aug 2029 | $13.1M | $10.5M | $2.6M | $201.6M |
| Jul 2029 | $13.7M | $10.1M | $3.6M | $200.7M |
| Jun 2029 | $12.9M | $7.1M | $5.7M | $197.1M |
| May 2029 | $13.3M | $7.5M | $5.9M | $191.2M |
| Apr 2029 | $13.0M | $7.8M | $5.2M | $185.3M |
| Mar 2029 | $11.4M | $8.1M | $3.3M | $180.1M |
| Feb 2029 | $12.2M | $7.1M | $5.1M | $189.2M |
| Jan 2029 | $27.8M | $7.5M | $20.3M | $184.1M |
| Dec 2028 | $12.8M | $7.0M | $5.8M | $164.0M |
| Nov 2028 | $13.2M | $8.3M | $5.0M | $158.1M |
| Oct 2028 | $13.4M | $7.5M | $5.9M | $153.1M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $3.0M |
| Northwind Insurance | $2.7M |