| Droits TV | $5.6M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $103K |
| Sponsoring | $434K |
| Merchandising | $4.0M |
| 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 | $42K |
| Amortissement Transferts | $498K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.8M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2032 | $11.4M | $6.4M | $5.0M | $-1.1M |
| Apr 2032 | $11.9M | $6.8M | $5.1M | $-5.4M |
| Mar 2032 | $12.3M | $10.6M | $1.7M | $-11.0M |
| Feb 2032 | $23.1M | $7.7M | $15.4M | $-13.2M |
| Jan 2032 | $11.6M | $6.6M | $5.0M | $-12.7M |
| Dec 2031 | $12.4M | $7.3M | $5.1M | $-17.9M |
| Nov 2031 | $12.1M | $6.5M | $5.6M | $-23.2M |
| Oct 2031 | $12.1M | $7.2M | $4.9M | $-28.9M |
| Sep 2031 | $6.1M | $5.2M | $889K | $-34.0M |
| Aug 2031 | $6.1M | $6.3M | $-189K | $2.6M |
| Jul 2031 | $6.2M | $5.6M | $576K | $2.5M |
| Jun 2031 | $7.7M | $3.7M | $4.0M | $1.6M |
| Sponsor | Revenus annuels |
|---|---|
| Riverstone Logistics | $2.4M |
| Beacon Telecom | $2.8M |