| Droits TV | $694K |
| Bonus TV de Classement | $155K |
| Jour de match | $1.2M |
| Sponsoring | $476K |
| Merchandising | $4.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $7.0M |
| Salaires staff | $35K |
| Amortissement Transferts | $2.2M |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2029 | $7.4M | $10.6M | $-3.2M | $65.0M |
| Nov 2029 | $8.5M | $10.5M | $-2.0M | $65.9M |
| Oct 2029 | $6.9M | $11.5M | $-4.6M | $65.7M |
| Sep 2029 | $6.6M | $10.9M | $-4.4M | $68.1M |
| Aug 2029 | $10.4M | $11.9M | $-1.4M | $83.8M |
| Jul 2029 | $8.6M | $10.4M | $-1.8M | $83.3M |
| Jun 2029 | $11.0M | $9.9M | $1.2M | $83.2M |
| May 2029 | $7.5M | $9.6M | $-2.1M | $86.8M |
| Apr 2029 | $7.9M | $9.7M | $-1.8M | $87.1M |
| Mar 2029 | $8.2M | $9.3M | $-1.1M | $87.1M |
| Feb 2029 | $55.7M | $14.0M | $41.6M | $86.4M |
| Jan 2029 | $7.7M | $15.8M | $-8.1M | $43.0M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $2.9M |
| Northwind Insurance | $2.8M |