| Droits TV | $881K |
| Bonus TV de Classement | $305K |
| Jour de match | $2.0M |
| Sponsoring | $428K |
| Merchandising | $5.2M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $215K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $6.3M |
| Salaires staff | $17K |
| Amortissement Transferts | $2.4M |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $34K |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Juin 2031 | $9.0M | $10.2M | $-1.2M | $29.5M |
| Mai 2031 | $11.6M | $12.3M | $-682K | $28.3M |
| Avr 2031 | $10.9M | $12.2M | $-1.2M | $26.6M |
| Mars 2031 | $12.8M | $14.2M | $-1.4M | $25.4M |
| Févr 2031 | $13.1M | $15.8M | $-2.7M | $24.4M |
| Janv 2031 | $10.4M | $11.7M | $-1.4M | $26.5M |
| Déc 2030 | $10.5M | $11.7M | $-1.2M | $25.5M |
| Nov 2030 | $10.3M | $11.1M | $-840K | $25.0M |
| Oct 2030 | $10.3M | $17.6M | $-7.2M | $23.5M |
| Sept 2030 | $13.3M | $13.1M | $151K | $28.3M |
| Août 2030 | $9.9M | $14.0M | $-4.1M | $25.8M |
| Juil 2030 | $9.7M | $7.8M | $1.9M | $29.5M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $2.4M |
| Riverstone Logistics | $2.7M |