| Droits TV | $2.0M |
| Bonus TV de Classement | $520K |
| Jour de match | $0 |
| Sponsoring | $127K |
| Merchandising | $1.1M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.1M |
| Salaires staff | $52K |
| Amortissement Transferts | $115K |
| Intérêts de la Dette | $149K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $915K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2032 | $3.8M | $5.3M | $-1.5M | $-33.3M |
| Apr 2032 | $3.8M | $5.9M | $-2.2M | $-31.8M |
| Mar 2032 | $3.7M | $7.3M | $-3.5M | $-29.8M |
| Feb 2032 | $4.0M | $8.4M | $-4.4M | $-26.4M |
| Jan 2032 | $4.0M | $6.5M | $-2.4M | $-22.1M |
| Dec 2031 | $4.1M | $7.4M | $-3.3M | $-19.8M |
| Nov 2031 | $3.8M | $6.4M | $-2.6M | $-16.6M |
| Oct 2031 | $4.2M | $6.3M | $-2.2M | $-14.1M |
| Sep 2031 | $4.5M | $8.5M | $-3.9M | $-12.0M |
| Aug 2031 | $4.7M | $5.3M | $-608K | $-8.2M |
| Jul 2031 | $5.6M | $6.8M | $-1.2M | $-7.7M |
| Jun 2031 | $7.0M | $5.0M | $2.0M | $-6.7M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $823K |
| Northwind Insurance | $701K |