| Droits TV | $4.6M |
| Bonus TV de Classement | $353K |
| Jour de match | $189K |
| Sponsoring | $24K |
| Merchandising | $1.9M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $7K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.6M |
| Salaires staff | $11K |
| Amortissement Transferts | $368K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $120K |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2031 | $8.5M | $5.3M | $3.2M | $80.5M |
| Feb 2031 | $7.3M | $4.6M | $2.7M | $78.3M |
| Jan 2031 | $7.8M | $4.5M | $3.3M | $75.2M |
| Dec 2030 | $7.7M | $4.7M | $3.0M | $71.6M |
| Nov 2030 | $7.5M | $4.7M | $2.8M | $68.3M |
| Oct 2030 | $7.6M | $5.3M | $2.3M | $65.1M |
| Sep 2030 | $7.3M | $5.0M | $2.3M | $62.3M |
| Aug 2030 | $17.6M | $6.4M | $11.1M | $59.7M |
| Jul 2030 | $6.6M | $3.9M | $2.7M | $48.2M |
| Jun 2030 | $5.4M | $3.2M | $2.3M | $52.4M |
| May 2030 | $5.4M | $3.3M | $2.1M | $49.9M |
| Apr 2030 | $5.7M | $3.9M | $1.9M | $47.6M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $286K |
| Civic Energy | $1.4M |