| Droits TV | $3.9M |
| Bonus TV de Classement | $313K |
| Jour de match | $140K |
| Sponsoring | $42K |
| Merchandising | $598K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.5M |
| Salaires staff | $13K |
| Amortissement Transferts | $23K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $923K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Oct 2031 | $5.0M | $3.4M | $1.6M | $77.5M |
| Sep 2031 | $4.6M | $4.6M | $-16K | $75.9M |
| Aug 2031 | $5.0M | $4.4M | $530K | $75.9M |
| Jul 2031 | $5.3M | $3.9M | $1.5M | $75.4M |
| Jun 2031 | $5.4M | $4.6M | $891K | $73.9M |
| May 2031 | $5.8M | $4.6M | $1.2M | $73.0M |
| Apr 2031 | $4.7M | $3.8M | $903K | $83.8M |
| Mar 2031 | $4.8M | $3.8M | $1.0M | $82.9M |
| Feb 2031 | $4.8M | $3.2M | $1.7M | $81.8M |
| Jan 2031 | $5.2M | $3.2M | $2.1M | $80.1M |
| Dec 2030 | $5.9M | $3.9M | $2.1M | $78.0M |
| Nov 2030 | $4.9M | $4.1M | $786K | $75.8M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $251K |
| Local Dairy Co. | $252K |