| Droits TV | $4.7M |
| Bonus TV de Classement | $665K |
| Jour de match | $274K |
| Sponsoring | $50K |
| Merchandising | $663K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.2M |
| Salaires staff | $13K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Mar 2032 | $6.4M | $4.2M | $2.1M | $144.6M |
| Feb 2032 | $6.3M | $5.4M | $882K | $143.6M |
| Jan 2032 | $6.7M | $4.2M | $2.5M | $143.9M |
| Dec 2031 | $6.3M | $4.5M | $1.8M | $142.5M |
| Nov 2031 | $6.5M | $4.2M | $2.3M | $141.8M |
| Oct 2031 | $6.8M | $4.4M | $2.4M | $140.5M |
| Sep 2031 | $7.8M | $4.8M | $3.0M | $139.0M |
| Aug 2031 | $5.5M | $3.1M | $2.4M | $136.0M |
| Jul 2031 | $5.4M | $4.0M | $1.4M | $145.7M |
| Jun 2031 | $7.9M | $3.4M | $4.6M | $144.8M |
| May 2031 | $5.6M | $2.9M | $2.8M | $140.4M |
| Apr 2031 | $5.8M | $3.3M | $2.5M | $137.7M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $269K |
| Local Dairy Co. | $332K |