| Droits TV | $2.5M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $456K |
| Sponsoring | $171K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $6K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.4M |
| Salaires staff | $30K |
| Amortissement Transferts | $151K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2029 | $6.1M | $7.7M | $-1.6M | $39.4M |
| Apr 2029 | $5.4M | $5.9M | $-499K | $40.9M |
| Mar 2029 | $5.8M | $5.7M | $99K | $41.2M |
| Feb 2029 | $5.4M | $5.6M | $-276K | $41.0M |
| Jan 2029 | $11.6M | $4.4M | $7.2M | $41.1M |
| Dec 2028 | $5.4M | $4.6M | $845K | $34.2M |
| Nov 2028 | $5.4M | $4.4M | $974K | $33.2M |
| Oct 2028 | $5.3M | $6.2M | $-907K | $32.1M |
| Sep 2028 | $5.6M | $5.8M | $-162K | $32.8M |
| Aug 2028 | $5.9M | $4.6M | $1.3M | $32.8M |
| Jul 2028 | $5.9M | $6.4M | $-523K | $31.9M |
| Jun 2028 | $5.5M | $4.8M | $678K | $35.4M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.2M |
| Civic Energy | $983K |