| Droits TV | $1.2M |
| Bonus TV de Classement | $393K |
| Jour de match | $0 |
| Sponsoring | $16K |
| Merchandising | $259K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.1M |
| Salaires staff | $2K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $108K |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $474K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2031 | $1.9M | $2.7M | $-849K | $-24.3M |
| Aug 2031 | $1.9M | $2.4M | $-583K | $-23.4M |
| Jul 2031 | $1.9M | $3.7M | $-1.9M | $-22.9M |
| Jun 2031 | $2.3M | $1.8M | $494K | $-21.0M |
| May 2031 | $1.9M | $2.4M | $-481K | $-21.5M |
| Apr 2031 | $1.9M | $2.3M | $-430K | $-21.0M |
| Mar 2031 | $1.9M | $2.0M | $-126K | $-20.6M |
| Feb 2031 | $1.9M | $1.9M | $72K | $-20.5M |
| Jan 2031 | $1.8M | $2.1M | $-298K | $-20.6M |
| Dec 2030 | $1.9M | $3.5M | $-1.6M | $-20.3M |
| Nov 2030 | $1.9M | $2.6M | $-670K | $-18.7M |
| Oct 2030 | $2.0M | $3.2M | $-1.2M | $-18.1M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $88K |
| Greenfield Foods | $100K |