| Droits TV | $6.9M |
| Bonus TV de Classement | $0 |
| Jour de match | $0 |
| Sponsoring | $69K |
| Merchandising | $2.6M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $4.0M |
| Salaires staff | $10K |
| Amortissement Transferts | $121K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.5M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2032 | $9.6M | $5.7M | $3.9M | $244.7M |
| Feb 2032 | $8.9M | $5.1M | $3.8M | $244.4M |
| Jan 2032 | $16.4M | $5.8M | $10.6M | $243.8M |
| Dec 2031 | $8.0M | $5.3M | $2.7M | $236.4M |
| Nov 2031 | $8.4M | $5.0M | $3.3M | $236.9M |
| Oct 2031 | $8.2M | $5.9M | $2.3M | $236.7M |
| Sep 2031 | $8.2M | $7.2M | $995K | $237.4M |
| Aug 2031 | $8.2M | $7.4M | $878K | $239.4M |
| Jul 2031 | $8.5M | $8.6M | $-87K | $241.6M |
| Jun 2031 | $8.5M | $7.2M | $1.3M | $244.8M |
| May 2031 | $8.6M | $6.7M | $1.9M | $246.6M |
| Apr 2031 | $8.0M | $6.6M | $1.4M | $247.7M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $365K |
| Local Dairy Co. | $465K |