| Droits TV | $5.5M |
| Bonus TV de Classement | $2.0M |
| Jour de match | $132K |
| Sponsoring | $294K |
| Merchandising | $1.8M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $106K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.5M |
| Salaires staff | $24K |
| Amortissement Transferts | $52K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2032 | $9.7M | $6.1M | $3.6M | $269.2M |
| Apr 2032 | $8.9M | $6.5M | $2.4M | $269.9M |
| Mar 2032 | $7.8M | $5.9M | $1.9M | $271.7M |
| Feb 2032 | $9.2M | $5.9M | $3.4M | $273.2M |
| Jan 2032 | $14.4M | $6.5M | $7.9M | $272.6M |
| Dec 2031 | $9.4M | $5.7M | $3.8M | $267.6M |
| Nov 2031 | $9.2M | $5.8M | $3.4M | $266.5M |
| Oct 2031 | $9.6M | $5.5M | $4.1M | $265.5M |
| Sep 2031 | $10.0M | $7.5M | $2.5M | $263.8M |
| Aug 2031 | $9.9M | $5.9M | $4.0M | $263.6M |
| Jul 2031 | $17.9M | $7.3M | $10.6M | $261.7M |
| Jun 2031 | $10.0M | $6.6M | $3.4M | $253.4M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $1.8M |
| Northwind Insurance | $1.7M |