| Droits TV | $4.0M |
| Bonus TV de Classement | $1.7M |
| Jour de match | $82K |
| Sponsoring | $268K |
| Merchandising | $1.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $9.4M |
| Salaires staff | $15K |
| Amortissement Transferts | $933K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $39K |
| Entretien installations | $1.3M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sept 2031 | $7.8M | $11.7M | $-3.9M | $4.7M |
| Août 2031 | $7.3M | $9.0M | $-1.7M | $7.7M |
| Juil 2031 | $12.7M | $7.6M | $5.1M | $9.8M |
| Juin 2031 | $7.3M | $7.5M | $-228K | $4.6M |
| Mai 2031 | $7.4M | $9.6M | $-2.2M | $4.0M |
| Avr 2031 | $7.9M | $10.1M | $-2.3M | $5.3M |
| Mars 2031 | $11.1M | $12.4M | $-1.4M | $6.7M |
| Févr 2031 | $7.6M | $10.8M | $-3.3M | $7.2M |
| Janv 2031 | $7.9M | $10.2M | $-2.3M | $9.8M |
| Déc 2030 | $7.5M | $10.7M | $-3.2M | $11.2M |
| Nov 2030 | $7.6M | $10.1M | $-2.5M | $13.5M |
| Oct 2030 | $7.8M | $11.0M | $-3.2M | $15.2M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $1.7M |
| Civic Energy | $1.5M |