| Droits TV | $2.1M |
| Bonus TV de Classement | $794K |
| Jour de match | $21K |
| Sponsoring | $28K |
| Merchandising | $365K |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Paiement parachute | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Investissement du propriétaire | $0 |
| Salaires joueurs | $3.2M |
| Salaires staff | $12K |
| Amortissement Transferts | $0 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $0 |
| Entretien installations | $691K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2032 | $3.3M | $3.9M | $-586K | $31.0M |
| Nov 2032 | $3.6M | $3.5M | $102K | $31.5M |
| Oct 2032 | $3.8M | $3.5M | $270K | $31.4M |
| Sep 2032 | $2.8M | $2.4M | $369K | $31.2M |
| Aug 2032 | $2.8M | $2.5M | $246K | $30.9M |
| Jul 2032 | $2.8M | $3.1M | $-371K | $30.6M |
| Jun 2032 | $3.4M | $2.7M | $735K | $31.0M |
| May 2032 | $2.8M | $2.8M | $-1K | $30.3M |
| Apr 2032 | $2.8M | $2.3M | $522K | $30.3M |
| Mar 2032 | $2.8M | $2.5M | $303K | $29.8M |
| Feb 2032 | $2.9M | $3.4M | $-487K | $29.4M |
| Jan 2032 | $3.0M | $3.8M | $-774K | $29.9M |
| Sponsor | Revenus annuels |
|---|---|
| Westside Builders | $170K |
| Hometown Print | $168K |