| Droits TV | $5.2M |
| Bonus TV de Classement | $328K |
| Jour de match | $29K |
| Sponsoring | $63K |
| Merchandising | $587K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.3M |
| Salaires staff | $39K |
| Amortissement Transferts | $22K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.0M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2032 | $6.2M | $3.4M | $2.8M | $221.0M |
| Apr 2032 | $6.0M | $3.5M | $2.5M | $223.2M |
| Mar 2032 | $6.5M | $3.3M | $3.2M | $225.8M |
| Feb 2032 | $6.3M | $3.7M | $2.5M | $227.1M |
| Jan 2032 | $8.4M | $3.4M | $5.0M | $227.4M |
| Dec 2031 | $6.4M | $2.5M | $3.9M | $225.2M |
| Nov 2031 | $6.4M | $3.2M | $3.2M | $224.0M |
| Oct 2031 | $6.3M | $3.5M | $2.8M | $223.4M |
| Sep 2031 | $6.5M | $3.6M | $2.9M | $223.1M |
| Aug 2031 | $7.3M | $4.2M | $3.2M | $222.5M |
| Jul 2031 | $9.5M | $4.3M | $5.2M | $221.5M |
| Jun 2031 | $8.7M | $3.8M | $4.9M | $218.3M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $473K |
| Local Dairy Co. | $283K |