| Droits TV | $1.4M |
| Bonus TV de Classement | $264K |
| Jour de match | $0 |
| Sponsoring | $16K |
| Merchandising | $164K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $43K |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $616K |
| Salaires staff | $15K |
| Amortissement Transferts | $18K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $397K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2031 | $1.9M | $1.0M | $847K | $14.8M |
| Nov 2031 | $1.7M | $927K | $738K | $13.9M |
| Oct 2031 | $1.7M | $1.4M | $333K | $13.2M |
| Sep 2031 | $1.7M | $1.2M | $461K | $12.8M |
| Aug 2031 | $1.7M | $1.2M | $522K | $12.3M |
| Jul 2031 | $1.6M | $1.2M | $411K | $11.8M |
| Jun 2031 | $1.5M | $1.2M | $331K | $11.4M |
| May 2031 | $1.7M | $1.2M | $507K | $11.0M |
| Apr 2031 | $1.5M | $1.2M | $263K | $10.5M |
| Mar 2031 | $571K | $672K | $-101K | $10.2M |
| Feb 2031 | $440K | $686K | $-247K | $10.3M |
| Jan 2031 | $1.3M | $961K | $377K | $10.5M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $23K |
| Local Dairy Co. | $164K |