| Droits TV | $3.2M |
| Bonus TV de Classement | $1.3M |
| Jour de match | $109K |
| Sponsoring | $38K |
| Merchandising | $424K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.6M |
| Salaires staff | $13K |
| Amortissement Transferts | $4K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $809K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2031 | $5.1M | $2.4M | $2.7M | $139.9M |
| Oct 2031 | $4.4M | $2.0M | $2.4M | $139.2M |
| Sep 2031 | $5.2M | $2.1M | $3.1M | $147.8M |
| Aug 2031 | $5.3M | $2.0M | $3.3M | $147.0M |
| Jul 2031 | $6.0M | $2.1M | $3.9M | $145.9M |
| Jun 2031 | $5.1M | $1.9M | $3.2M | $144.1M |
| May 2031 | $5.3M | $2.0M | $3.3M | $142.9M |
| Apr 2031 | $5.3M | $2.2M | $3.0M | $141.5M |
| Mar 2031 | $5.3M | $2.0M | $3.3M | $140.3M |
| Feb 2031 | $5.4M | $2.2M | $3.1M | $138.8M |
| Jan 2031 | $6.2M | $2.0M | $4.2M | $137.3M |
| Dec 2030 | $5.0M | $2.3M | $2.8M | $134.7M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $248K |
| Greenfield Foods | $277K |