| Droits TV | $3.6M |
| Bonus TV de Classement | $602K |
| Jour de match | $400K |
| Sponsoring | $262K |
| Merchandising | $1.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $97K |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.8M |
| Salaires staff | $11K |
| Amortissement Transferts | $120K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $170K |
| Entretien installations | $1.2M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2031 | $6.5M | $6.3M | $231K | $77.9M |
| Aug 2031 | $6.4M | $5.2M | $1.2M | $77.6M |
| Jul 2031 | $6.9M | $5.8M | $1.1M | $76.9M |
| Jun 2031 | $7.6M | $5.6M | $2.0M | $75.8M |
| May 2031 | $7.8M | $5.7M | $2.1M | $73.7M |
| Apr 2031 | $8.2M | $6.3M | $1.9M | $71.5M |
| Mar 2031 | $7.2M | $7.3M | $-149K | $69.5M |
| Feb 2031 | $7.1M | $5.1M | $2.0M | $98.5M |
| Jan 2031 | $11.8M | $4.5M | $7.2M | $96.4M |
| Dec 2030 | $7.2M | $5.5M | $1.6M | $89.1M |
| Nov 2030 | $7.5M | $5.1M | $2.3M | $87.3M |
| Oct 2030 | $7.5M | $6.1M | $1.4M | $84.9M |
| Sponsor | Revenus annuels |
|---|---|
| Beacon Telecom | $1.5M |
| Northwind Insurance | $1.7M |