| Droits TV | $846K |
| Bonus TV de Classement | $280K |
| Jour de match | $1.2M |
| Sponsoring | $477K |
| Merchandising | $5.0M |
| Prime de Coupe | $124K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.5M |
| Salaires staff | $28K |
| Amortissement Transferts | $866K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $11K |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $8.0M | $8.8M | $-798K | $5.7M |
| Oct 2029 | $6.4M | $8.7M | $-2.3M | $5.7M |
| Sep 2029 | $6.5M | $9.3M | $-2.8M | $7.1M |
| Aug 2029 | $6.6M | $7.1M | $-520K | $10.6M |
| Jul 2029 | $7.3M | $6.7M | $516K | $13.3M |
| Jun 2029 | $7.9M | $8.3M | $-366K | $12.8M |
| May 2029 | $8.0M | $9.6M | $-1.6M | $12.3M |
| Apr 2029 | $8.2M | $8.3M | $-194K | $13.1M |
| Mar 2029 | $8.6M | $10.0M | $-1.4M | $12.5M |
| Feb 2029 | $12.9M | $8.3M | $4.6M | $13.1M |
| Jan 2029 | $9.3M | $8.2M | $1.0M | $7.7M |
| Dec 2028 | $8.4M | $7.9M | $503K | $5.8M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $2.9M |
| Northwind Insurance | $3.4M |