| Droits TV | $1.4M |
| Bonus TV de Classement | $794K |
| Jour de match | $0 |
| Sponsoring | $62K |
| Merchandising | $901K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $18K |
| Amortissement Transferts | $29K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $770K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $3.1M | $2.3M | $859K | $35.9M |
| Oct 2029 | $3.2M | $2.6M | $539K | $35.0M |
| Sep 2029 | $18.9M | $2.7M | $16.2M | $34.5M |
| Aug 2029 | $3.6M | $2.4M | $1.2M | $18.5M |
| Jul 2029 | $3.2M | $3.1M | $87K | $17.3M |
| Jun 2029 | $3.3M | $2.9M | $449K | $17.2M |
| May 2029 | $3.6M | $4.4M | $-793K | $16.7M |
| Apr 2029 | $3.3M | $2.9M | $375K | $17.5M |
| Mar 2029 | $3.2M | $2.4M | $735K | $51.3M |
| Feb 2029 | $3.2M | $2.1M | $1.1M | $50.5M |
| Jan 2029 | $3.5M | $2.0M | $1.4M | $49.4M |
| Dec 2028 | $4.0M | $2.3M | $1.8M | $47.9M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $98K |
| Civic Energy | $652K |