| Droits TV | $2.7M |
| Bonus TV de Classement | $108K |
| Jour de match | $68K |
| Sponsoring | $39K |
| Merchandising | $630K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.8M |
| Salaires staff | $2K |
| Amortissement Transferts | $10K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $772K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Sep 2031 | $3.6M | $4.6M | $-989K | $2.0M |
| Aug 2031 | $3.9M | $4.8M | $-903K | $3.0M |
| Jul 2031 | $3.6M | $4.4M | $-723K | $3.9M |
| Jun 2031 | $3.8M | $4.6M | $-807K | $4.6M |
| May 2031 | $4.0M | $4.2M | $-211K | $5.4M |
| Apr 2031 | $4.0M | $4.5M | $-482K | $5.6M |
| Mar 2031 | $3.9M | $4.9M | $-987K | $6.0M |
| Feb 2031 | $3.9M | $3.0M | $886K | $7.0M |
| Jan 2031 | $4.0M | $3.5M | $538K | $6.1M |
| Dec 2030 | $5.0M | $4.6M | $409K | $5.5M |
| Nov 2030 | $4.7M | $5.1M | $-353K | $5.1M |
| Oct 2030 | $4.4M | $4.8M | $-445K | $5.4M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $297K |
| Hometown Print | $166K |