| Droits TV | $704K |
| Bonus TV de Classement | $278K |
| Jour de match | $364K |
| Sponsoring | $47K |
| Merchandising | $3.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $1.8M |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.5M |
| Salaires staff | $24K |
| Amortissement Transferts | $227K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jul 2033 | $6.8M | $6.9M | $-152K | $137.3M |
| Jun 2033 | $6.8M | $7.0M | $-138K | $137.4M |
| May 2033 | $6.9M | $7.6M | $-642K | $137.5M |
| Apr 2033 | $6.9M | $7.6M | $-687K | $138.1M |
| Mar 2033 | $6.7M | $9.2M | $-2.5M | $138.7M |
| Feb 2033 | $6.7M | $7.9M | $-1.2M | $141.6M |
| Jan 2033 | $7.3M | $7.0M | $299K | $150.9M |
| Dec 2032 | $6.9M | $6.6M | $223K | $151.6M |
| Nov 2032 | $6.8M | $7.0M | $-294K | $152.5M |
| Oct 2032 | $6.1M | $6.5M | $-427K | $153.8M |
| Sep 2032 | $6.2M | $5.2M | $971K | $155.3M |
| Aug 2032 | $7.5M | $5.0M | $2.5M | $155.4M |
| Sponsor | Revenus annuels |
|---|---|
| Hometown Print | $563K |
| Riverstone Logistics | $2.6M |