| Droits TV | $4.3M |
| Bonus TV de Classement | $1.9M |
| Jour de match | $0 |
| Sponsoring | $59K |
| Merchandising | $783K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $2.6M |
| Salaires staff | $10K |
| Amortissement Transferts | $50K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.1M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| May 2032 | $7.0M | $3.8M | $3.2M | $118.5M |
| Apr 2032 | $7.1M | $4.0M | $3.0M | $115.2M |
| Mar 2032 | $12.8M | $5.7M | $7.0M | $112.1M |
| Feb 2032 | $11.9M | $4.6M | $7.2M | $105.6M |
| Jan 2032 | $7.6M | $4.5M | $3.0M | $98.4M |
| Dec 2031 | $7.5M | $5.1M | $2.4M | $95.3M |
| Nov 2031 | $7.0M | $4.8M | $2.3M | $92.8M |
| Oct 2031 | $6.9M | $4.5M | $2.4M | $90.5M |
| Sep 2031 | $6.4M | $5.3M | $1.1M | $88.0M |
| Aug 2031 | $5.8M | $3.7M | $2.1M | $87.4M |
| Jul 2031 | $5.8M | $3.8M | $2.0M | $96.3M |
| Jun 2031 | $7.7M | $3.3M | $4.4M | $94.3M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $341K |
| Westside Builders | $373K |