| Droits TV | $2.1M |
| Bonus TV de Classement | $791K |
| Jour de match | $65K |
| Sponsoring | $130K |
| Merchandising | $1.0M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $4K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.9M |
| Salaires staff | $24K |
| Amortissement Transferts | $148K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $884K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2029 | $4.2M | $3.9M | $234K | $52.1M |
| Oct 2029 | $3.8M | $4.3M | $-513K | $51.7M |
| Sep 2029 | $4.0M | $4.1M | $-100K | $52.1M |
| Aug 2029 | $4.1M | $4.1M | $-39K | $52.0M |
| Jul 2029 | $6.2M | $3.6M | $2.6M | $51.9M |
| Jun 2029 | $5.1M | $3.1M | $2.0M | $53.3M |
| May 2029 | $4.2M | $3.4M | $810K | $51.3M |
| Apr 2029 | $4.2M | $3.2M | $986K | $50.4M |
| Mar 2029 | $4.3M | $4.1M | $207K | $49.4M |
| Feb 2029 | $5.5M | $3.1M | $2.4M | $49.1M |
| Jan 2029 | $5.0M | $3.3M | $1.7M | $46.6M |
| Dec 2028 | $4.7M | $4.0M | $656K | $44.8M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $806K |
| Civic Energy | $752K |