| Droits TV | $7.6M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $14K |
| Sponsoring | $155K |
| Merchandising | $1.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $1.4M |
| Paiement parachute | $0 |
| Primes | $1.2M |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.1M |
| Salaires staff | $50K |
| Amortissement Transferts | $55K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2029 | $14.5M | $4.5M | $10.0M | $141.4M |
| Dec 2028 | $10.6M | $4.3M | $6.3M | $131.4M |
| Nov 2028 | $11.5M | $4.2M | $7.3M | $125.0M |
| Oct 2028 | $9.6M | $4.9M | $4.7M | $117.7M |
| Sep 2028 | $10.7M | $4.5M | $6.2M | $112.9M |
| Aug 2028 | $8.4M | $4.7M | $3.6M | $106.6M |
| Jul 2028 | $7.9M | $4.4M | $3.4M | $103.0M |
| Jun 2028 | $7.5M | $4.1M | $3.4M | $100.4M |
| May 2028 | $6.8M | $4.1M | $2.6M | $96.9M |
| Apr 2028 | $7.1M | $4.1M | $3.1M | $94.3M |
| Mar 2028 | $7.0M | $3.8M | $3.2M | $91.2M |
| Feb 2028 | $6.9M | $3.5M | $3.5M | $88.0M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.5M |
| Westside Builders | $350K |