| Droits TV | $7.4M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $0 |
| Sponsoring | $231K |
| Merchandising | $1.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $1.6M |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.4M |
| Salaires staff | $23K |
| Amortissement Transferts | $270K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2032 | $12.9M | $6.0M | $6.9M | $91.5M |
| Dec 2031 | $7.4M | $8.9M | $-1.4M | $84.3M |
| Nov 2031 | $7.4M | $6.3M | $1.1M | $85.4M |
| Oct 2031 | $7.7M | $7.9M | $-184K | $84.1M |
| Sep 2031 | $7.7M | $10.9M | $-3.1M | $84.1M |
| Aug 2031 | $10.2M | $8.7M | $1.5M | $88.9M |
| Jul 2031 | $8.2M | $8.7M | $-488K | $87.2M |
| Jun 2031 | $8.6M | $10.1M | $-1.5M | $87.5M |
| May 2031 | $8.5M | $11.6M | $-3.1M | $88.7M |
| Apr 2031 | $8.8M | $10.0M | $-1.2M | $92.7M |
| Mar 2031 | $9.3M | $6.3M | $2.9M | $117.1M |
| Feb 2031 | $7.6M | $6.1M | $1.5M | $113.9M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.7M |
| Beacon Telecom | $1.1M |