| Droits TV | $3.8M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $220K |
| Sponsoring | $285K |
| Merchandising | $1.3M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $12.7M |
| Salaires staff | $34K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $213K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2031 | $6.7M | $14.1M | $-7.4M | $-51.8M |
| Sep 2031 | $5.6M | $16.4M | $-10.7M | $-44.4M |
| Aug 2031 | $6.4M | $12.9M | $-6.5M | $-33.7M |
| Jul 2031 | $9.5M | $9.0M | $460K | $-27.2M |
| Jun 2031 | $6.5M | $9.8M | $-3.3M | $-27.9M |
| May 2031 | $6.6M | $9.1M | $-2.6M | $-24.8M |
| Apr 2031 | $9.0M | $11.9M | $-2.9M | $-22.5M |
| Mar 2031 | $9.0M | $17.1M | $-8.1M | $-19.8M |
| Feb 2031 | $7.2M | $9.0M | $-1.8M | $-12.0M |
| Jan 2031 | $12.8M | $14.1M | $-1.3M | $-10.4M |
| Dec 2030 | $18.9M | $35.7M | $-16.8M | $-9.3M |
| Nov 2030 | $19.3M | $23.0M | $-3.7M | $7.3M |
| Sponsor | Revenus annuels |
|---|---|
| Civic Energy | $1.7M |
| Northwind Insurance | $1.7M |