| Droits TV | $3.2M |
| Bonus TV de Classement | $1.4M |
| Jour de match | $85K |
| Sponsoring | $47K |
| Merchandising | $291K |
| Prime de Coupe | $246K |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $1.5M |
| Salaires staff | $7K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $831K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Nov 2032 | $5.3M | $2.4M | $2.9M | $123.1M |
| Oct 2032 | $4.4M | $2.2M | $2.2M | $121.9M |
| Sep 2032 | $4.7M | $1.9M | $2.8M | $121.5M |
| Aug 2032 | $4.7M | $1.7M | $3.0M | $120.5M |
| Jul 2032 | $5.2M | $1.7M | $3.5M | $119.3M |
| Jun 2032 | $4.6M | $1.8M | $2.8M | $117.4M |
| May 2032 | $4.8M | $2.0M | $2.7M | $116.1M |
| Apr 2032 | $4.5M | $2.0M | $2.5M | $114.9M |
| Mar 2032 | $4.8M | $2.0M | $2.8M | $113.7M |
| Feb 2032 | $4.8M | $2.2M | $2.7M | $111.8M |
| Jan 2032 | $5.4M | $2.1M | $3.2M | $110.0M |
| Dec 2031 | $5.5M | $2.5M | $3.0M | $107.4M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $310K |
| Hometown Print | $253K |