| Droits TV | $5.4M |
| Bonus TV de Classement | $1.8M |
| Jour de match | $30K |
| Sponsoring | $380K |
| Merchandising | $2.7M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.4M |
| Salaires staff | $25K |
| Amortissement Transferts | $821K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.6M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2032 | $10.4M | $7.9M | $2.4M | $249.8M |
| Apr 2032 | $11.3M | $8.1M | $3.3M | $247.1M |
| Mar 2032 | $11.6M | $11.0M | $537K | $243.6M |
| Feb 2032 | $13.4M | $11.2M | $2.1M | $242.2M |
| Jan 2032 | $12.1M | $9.4M | $2.7M | $239.2M |
| Dec 2031 | $13.1M | $10.8M | $2.3M | $235.6M |
| Nov 2031 | $12.5M | $10.1M | $2.4M | $232.5M |
| Oct 2031 | $12.4M | $9.7M | $2.7M | $229.2M |
| Sep 2031 | $14.5M | $10.5M | $4.1M | $225.7M |
| Aug 2031 | $10.9M | $8.6M | $2.3M | $250.2M |
| Jul 2031 | $10.9M | $14.0M | $-3.1M | $248.1M |
| Jun 2031 | $24.8M | $8.4M | $16.4M | $250.3M |
| Sponsor | Revenus annuels |
|---|---|
| Northwind Insurance | $2.4M |
| Beacon Telecom | $2.1M |