| Droits TV | $509K |
| Bonus TV de Classement | $270K |
| Jour de match | $5K |
| Sponsoring | $62K |
| Merchandising | $706K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $13K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $467K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Jan 2032 | $1.7M | $2.0M | $-330K | $28.4M |
| Dec 2031 | $1.6M | $3.7M | $-2.2M | $28.7M |
| Nov 2031 | $1.5M | $2.7M | $-1.2M | $30.9M |
| Oct 2031 | $1.6M | $2.7M | $-1.1M | $32.3M |
| Sep 2031 | $1.5M | $3.9M | $-2.3M | $33.5M |
| Aug 2031 | $1.3M | $2.5M | $-1.1M | $36.1M |
| Jul 2031 | $1.4M | $2.1M | $-793K | $49.0M |
| Jun 2031 | $1.7M | $2.4M | $-700K | $50.4M |
| May 2031 | $1.4M | $2.3M | $-894K | $51.8M |
| Apr 2031 | $1.4M | $2.1M | $-700K | $53.2M |
| Mar 2031 | $1.4M | $2.1M | $-680K | $54.5M |
| Feb 2031 | $1.4M | $2.7M | $-1.3M | $55.6M |
| Sponsor | Revenus annuels |
|---|---|
| Local Dairy Co. | $360K |
| Westside Builders | $383K |