| Droits TV | $4.1M |
| Bonus TV de Classement | $804K |
| Jour de match | $0 |
| Sponsoring | $198K |
| Merchandising | $2.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $336K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.9M |
| Salaires staff | $8K |
| Amortissement Transferts | $509K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jun 2030 | $7.8M | $5.7M | $2.1M | $30.6M |
| May 2030 | $6.4M | $7.1M | $-704K | $28.0M |
| Apr 2030 | $6.9M | $6.9M | $-18K | $28.2M |
| Mar 2030 | $7.0M | $9.2M | $-2.2M | $27.7M |
| Feb 2030 | $6.9M | $9.0M | $-2.1M | $29.4M |
| Jan 2030 | $7.5M | $7.8M | $-339K | $31.0M |
| Dec 2029 | $7.4M | $7.3M | $86K | $30.8M |
| Nov 2029 | $7.5M | $7.3M | $219K | $30.2M |
| Oct 2029 | $6.9M | $8.3M | $-1.5M | $29.5M |
| Sep 2029 | $7.3M | $7.7M | $-416K | $30.4M |
| Aug 2029 | $7.3M | $6.8M | $545K | $30.4M |
| Jul 2029 | $7.4M | $6.4M | $1.0M | $37.1M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.3M |
| Civic Energy | $1.1M |