| Droits TV | $5.3M |
| Bonus TV de Classement | $0 |
| Jour de match | $8K |
| Sponsoring | $77K |
| Merchandising | $351K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.4M |
| Salaires staff | $5K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $911K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2031 | $5.7M | $2.4M | $3.3M | $60.6M |
| Oct 2031 | $5.7M | $2.6M | $3.0M | $57.3M |
| Sep 2031 | $5.6M | $2.9M | $2.7M | $54.2M |
| Aug 2031 | $5.7M | $2.5M | $3.1M | $51.5M |
| Jul 2031 | $5.7M | $3.2M | $2.5M | $48.4M |
| Jun 2031 | $5.6M | $2.9M | $2.7M | $45.9M |
| May 2031 | $5.5M | $2.9M | $2.6M | $43.2M |
| Apr 2031 | $5.5M | $3.0M | $2.6M | $40.6M |
| Mar 2031 | $5.9M | $2.6M | $3.3M | $38.0M |
| Feb 2031 | $7.1M | $2.2M | $4.9M | $34.7M |
| Jan 2031 | $10.3M | $2.3M | $8.0M | $39.0M |
| Dec 2030 | $7.1M | $3.7M | $3.5M | $31.0M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $440K |
| Greenfield Foods | $483K |