| Droits TV | $5.1M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $426K |
| Sponsoring | $205K |
| Merchandising | $1.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.5M |
| Salaires staff | $24K |
| Amortissement Transferts | $102K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.4M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2029 | $8.7M | $7.0M | $1.7M | $130.1M |
| Sep 2029 | $8.4M | $6.0M | $2.4M | $128.3M |
| Aug 2029 | $8.4M | $5.2M | $3.2M | $125.8M |
| Jul 2029 | $8.4M | $4.9M | $3.5M | $137.5M |
| Jun 2029 | $13.5M | $5.0M | $8.5M | $134.3M |
| May 2029 | $9.0M | $6.4M | $2.5M | $125.7M |
| Apr 2029 | $9.3M | $5.6M | $3.6M | $123.1M |
| Mar 2029 | $8.8M | $6.3M | $2.4M | $119.4M |
| Feb 2029 | $9.5M | $7.0M | $2.6M | $116.8M |
| Jan 2029 | $9.5M | $6.1M | $3.4M | $114.5M |
| Dec 2028 | $8.8M | $5.6M | $3.2M | $111.0M |
| Nov 2028 | $9.2M | $5.6M | $3.6M | $107.7M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $2.0M |
| Westside Builders | $423K |