| Droits TV | $7.6M |
| Bonus TV de Classement | $1.2M |
| Jour de match | $36K |
| Sponsoring | $94K |
| Merchandising | $2.5M |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $5.4M |
| Salaires staff | $2K |
| Amortissement Transferts | $256K |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $1.7M |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Aug 2032 | $11.4M | $7.4M | $4.0M | $235.8M |
| Jul 2032 | $12.2M | $6.8M | $5.4M | $233.2M |
| Jun 2032 | $13.0M | $8.3M | $4.7M | $228.4M |
| May 2032 | $3.8M | $4.7M | $-924K | $223.5M |
| Apr 2032 | $3.8M | $4.1M | $-354K | $227.6M |
| Mar 2032 | $3.8M | $4.3M | $-569K | $230.5M |
| Feb 2032 | $8.8M | $5.8M | $3.0M | $232.0M |
| Jan 2032 | $15.3M | $5.3M | $10.0M | $229.4M |
| Dec 2031 | $8.5M | $4.7M | $3.8M | $220.3M |
| Nov 2031 | $8.5M | $5.1M | $3.5M | $216.6M |
| Oct 2031 | $8.5M | $5.4M | $3.1M | $213.0M |
| Sep 2031 | $8.4M | $6.0M | $2.4M | $209.7M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $658K |
| Hometown Print | $471K |